5.151
RevenueRM M
3.996
4.060
4.265
4.395
4.530
4.612
4.697
4.797
4.911
5.116
5.543
2.46%
2.99%
7
7.75
Revenue growth%
25.34
24.57
22.13
21.40
22.18
24.89
22.91
25.81
26.20
27.31
10.83
25.81
24.73
90
7.50
Gross margin%
19.13
18.00
15.99
13.71
16.45
14.61
12.16
12.29
13.21
14.28
4.04
13.21
14.45
68
7.05
Operating margin%
37.19
36.77
38.69
38.23
39.47
37.97
39.07
39.63
38.79
38.35
27.95
38.79
38.52
36
6.80
Net margin%
6.69
5.14
6.84
3.95
5.30
5.96
7.21
7.88
7.81
9.42
4.28
7.81
6.76
80
23.77
P/E ratio (avg)x
57.06
55.97
52.62
61.70
69.69
67.75
72.77
84.01
86.83
96.55
6.112
84.01
68.72
89
21.72
EV/EBITx
28.49
33.02
36.21
35.95
39.15
37.67
42.57
41.00
44.37
42.59
17.79
42.57
38.41
77
25.28
FCF yield (avg)%
10.00
11.38
11.78
9.64
9.07
8.62
8.03
7.76
5.59
5.53
8.23
7.76
8.84
45
15.52
FCF margin%
27.21
29.08
30.01
29.92
31.08
29.59
32.30
29.75
28.71
27.36
19.13
29.59
29.67
28
0.485
FCF / Net incomex
1.815
2.016
2.214
2.612
2.829
3.172
3.714
3.866
3.932
4.331
1.190
3.866
3.001
61
18.18
ROIC%
18.20
19.74
21.77
20.10
17.55
16.69
16.29
14.95
17.57
17.97
17.75
16.69
17.77
54
18.09
Return on equity%
19.75
20.13
17.61
19.19
21.61
23.32
22.47
23.64
22.27
22.84
22.68
22.84
21.94
54
23.53
Return on assets%
12.60
12.13
13.55
15.89
14.13
14.22
13.74
12.24
14.50
16.82
26.49
14.22
13.94
60
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
3.53%
5.81%
—
17.31
EPS growth%
16.37
13.50
15.68
13.59
16.26
18.26
19.67
18.10
18.69
15.75
26.33
18.26
16.31
44
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(2.24%)
(1.40%)
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.43%
4.92%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(2.23%)
(0.28%)
—
9.51
Div yield (avg)%
4.07
3.46
3.64
1.46
0.40
1.73
2.18
2.48
1.90
0.40
28.86
1.90
2.04
64
29.45
Payout ratio%
20.01
21.92
19.48
17.62
20.33
18.47
20.40
21.28
23.42
25.36
9.09
21.28
20.36
46
657.1
Shares (diluted)M
664.0
679.3
604.5
658.7
698.6
651.7
611.3
574.9
587.3
536.1
669.2
(5.16%)
(2.49%)
42
7.47
Buyback yield%
17.00
19.49
17.95
15.66
13.13
10.43
9.63
6.66
6.11
7.43
17.71
7.43
11.78
62
1.686
D/E ratiox
2.199
2.177
2.464
2.765
2.941
3.290
3.632
3.516
3.649
3.609
1.354
3.609
3.115
22
4.220
Enterprise valueRM M
1.191
1.419
1.651
1.766
1.694
1.814
2.016
1.928
2.092
2.083
2.649
4.21%
5.70%
54
5.073
LT debtRM M
2.484
2.645
2.513
2.593
2.509
2.778
2.989
3.192
3.250
2.881
3.842
2.80%
0.85%
45
Cost of revenue
2.87%
0.99×
Operating expenses
3.01%
1.00×
Cash and investments
16.71%
Goodwill & intangibles
15.24%
Spread over hurdle
(1.31%)