2.862
RevenueRM M
5.941
6.341
6.599
7.083
7.651
8.054
8.456
8.997
9.634
10.45
3.164
6.43%
6.56%
57
22.05
Revenue growth%
19.88
17.86
18.13
20.91
20.17
22.11
23.05
25.28
22.55
25.47
8.59
23.05
21.51
27
27.22
Gross margin%
20.09
19.52
18.56
20.20
21.76
23.33
22.09
23.80
26.29
26.28
4.66
23.80
21.92
47
13.80
Operating margin%
7.96
7.64
7.74
6.78
6.73
4.21
2.60
0.40
0.43
0.40
6.49
0.43
5.47
16
27.33
Net margin%
7.67
7.48
6.55
6.91
4.78
3.87
5.94
8.88
8.22
7.11
18.69
7.11
7.01
87
20.62
P/E ratio (avg)x
33.65
32.09
32.47
30.58
29.08
30.72
28.58
25.74
25.27
28.07
28.84
28.07
29.83
68
10.10
EV/EBITx
19.28
16.79
17.82
17.27
14.56
14.65
12.48
11.00
10.18
10.50
20.22
11.00
14.60
44
26.80
FCF yield (avg)%
6.60
8.38
6.21
6.60
9.01
6.49
5.60
6.03
4.34
4.52
17.69
5.60
6.35
35
29.12
FCF margin%
22.83
21.65
22.01
23.29
24.86
24.75
24.19
25.45
27.26
28.43
4.97
25.45
24.47
82
0.902
FCF / Net incomex
1.416
1.320
1.293
1.240
1.170
1.288
1.306
1.299
1.266
1.255
0.587
1.288
1.290
15
14.95
ROIC%
16.82
17.24
16.56
14.24
13.60
10.77
10.18
12.41
10.44
10.10
26.24
10.44
13.01
52
21.84
Return on equity%
17.94
20.19
20.33
21.18
23.08
22.31
20.04
17.72
17.05
16.59
7.95
17.72
20.12
76
20.53
Return on assets%
12.36
13.45
16.15
16.26
17.47
15.05
15.36
17.46
19.10
17.21
8.14
17.21
16.20
86
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
3.98%
7.24%
—
10.00
EPS growth%
0.40
3.23
3.19
4.85
7.78
5.70
4.87
6.66
3.79
1.66
7.66
4.87
4.32
22
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
8.70%
11.55%
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
(1.38%)
(4.00%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
6.71%
5.59%
—
14.01
Div yield (avg)%
22.61
23.90
26.77
24.31
25.23
25.01
22.46
20.69
18.53
19.57
16.28
20.69
23.25
40
20.85
Payout ratio%
14.58
14.78
14.86
12.61
12.37
12.29
15.18
12.62
11.23
9.68
12.31
12.29
12.61
66
0.811
Shares (diluted)B
1.069
1.266
1.260
1.421
1.504
1.694
1.711
2.016
2.349
2.749
0.855
12.82%
10.03%
40
15.30
Buyback yield%
35.99
36.98
34.34
36.17
33.28
32.57
34.51
35.83
34.63
37.31
28.70
34.63
35.23
21
1.518
D/E ratiox
0.301
0.345
0.351
0.343
0.345
0.405
0.397
0.428
0.486
0.561
1.030
0.428
0.374
81
9.275
Enterprise valueRM M
4.021
3.728
3.726
4.150
4.254
4.709
4.622
4.099
4.147
3.818
10.30
(2.14%)
(1.65%)
71
8.838
LT debtRM M
3.221
3.149
3.304
3.270
3.442
4.070
4.190
4.196
4.773
4.794
12.50
6.85%
4.68%
76
Cost of revenue
6.90%
1.03×
Operating expenses
6.04%
0.95×
Goodwill & intangibles
18.41%
Spread over hurdle
(5.07%)