5.909
RevenueRM M
3.956
4.389
4.676
4.999
5.364
5.807
6.363
7.089
7.783
8.505
6.221
9.66%
8.70%
81
19.49
Revenue growth%
0.40
0.40
0.40
0.40
2.96
0.95
0.40
0.40
0.40
0.40
13.68
0.40
0.40
21
22.27
Gross margin%
33.55
32.18
33.60
32.60
31.98
31.80
34.01
32.77
31.81
32.45
3.61
32.45
32.53
70
8.56
Operating margin%
20.63
19.08
19.08
20.99
21.90
19.77
21.09
23.28
25.67
26.30
19.01
23.28
21.04
10
15.23
Net margin%
12.91
14.93
15.42
17.91
15.28
14.02
12.94
10.54
9.12
8.00
20.11
10.54
13.48
74
33.19
P/E ratio (avg)x
37.97
42.70
44.46
49.90
53.14
54.51
52.52
58.95
61.76
58.77
17.05
58.77
52.83
33
29.20
EV/EBITx
33.73
33.31
37.62
40.05
43.03
50.38
51.66
54.85
58.89
69.54
20.99
54.85
46.71
24
18.42
FCF yield (avg)%
17.65
19.17
20.80
18.70
18.30
16.98
17.08
17.36
19.51
18.37
13.82
17.36
18.33
51
12.73
FCF margin%
8.54
9.45
9.36
7.09
7.75
6.92
4.46
4.67
3.51
4.07
19.91
4.46
7.01
32
0.637
FCF / Net incomex
1.189
1.375
1.375
1.452
1.653
1.623
1.738
1.797
1.966
2.352
0.165
1.797
1.638
20
12.71
ROIC%
24.83
23.35
25.51
24.60
22.78
23.04
22.65
22.72
23.41
21.40
21.56
22.72
23.20
47
7.87
Return on equity%
15.48
17.00
14.47
16.79
14.51
15.30
17.46
14.95
14.24
15.59
15.53
15.30
15.39
6
28.15
Return on assets%
15.19
17.68
17.42
18.82
20.51
22.03
20.69
19.41
18.96
16.03
4.87
19.41
18.89
76
0.04
EPSRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
4.56%
8.44%
—
28.64
EPS growth%
22.90
21.25
23.89
22.40
25.34
23.27
21.43
22.70
21.19
24.06
12.80
22.70
22.80
45
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
6.48%
4.86%
—
0.02
FCF per shareRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.01
1.15%
3.11%
—
0.03
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
0.03
(0.08%)
1.51%
—
17.86
Div yield (avg)%
5.42
7.72
8.13
6.44
6.00
6.20
7.20
6.53
5.42
7.58
23.07
6.53
6.48
64
29.63
Payout ratio%
20.18
21.73
24.05
23.99
24.14
24.70
23.28
24.48
24.78
25.81
22.67
24.70
24.10
58
262.7
Shares (diluted)M
373.1
418.0
454.1
496.0
565.5
636.6
733.2
779.5
802.1
824.2
258.1
7.83%
9.37%
49
5.64
Buyback yield%
30.13
28.67
26.61
23.63
22.09
19.22
21.57
19.56
20.91
21.41
7.92
20.91
21.83
14
0.863
D/E ratiox
0.492
0.490
0.525
0.568
0.512
0.489
0.534
0.554
0.515
0.496
1.510
0.515
0.514
81
7.445
Enterprise valueRM M
5.722
6.203
6.127
6.165
6.589
6.191
6.290
6.525
6.115
6.343
4.936
(0.76%)
0.85%
17
4.408
LT debtRM M
6.176
6.747
7.440
6.915
7.200
7.995
8.060
7.776
7.955
8.851
7.212
4.21%
4.43%
35
Cost of revenue
8.70%
1.00×
Operating expenses
9.22%
1.05×
Property and equipment
15.92%
Goodwill & intangibles
15.29%
Spread over hurdle
(3.88%)