1.399
RevenueRM M
3.933
3.987
4.006
4.021
4.025
4.165
4.292
4.317
4.487
4.601
1.460
2.71%
1.68%
78
26.20
Revenue growth%
21.31
18.45
17.79
19.07
17.00
17.36
15.75
16.62
18.89
16.12
15.95
16.62
17.57
76
7.81
Gross margin%
4.88
6.92
5.46
8.42
9.80
11.40
8.80
7.23
10.07
10.30
25.58
10.07
8.61
52
10.31
Operating margin%
9.29
7.70
9.57
11.53
12.67
15.55
14.27
11.74
10.30
8.99
25.40
11.74
10.92
79
2.90
Net margin%
19.41
18.84
16.43
15.06
15.66
17.07
15.93
17.97
19.69
19.84
18.98
17.97
17.52
78
23.75
P/E ratio (avg)x
12.09
13.11
14.90
15.80
17.26
20.56
24.39
25.09
24.45
25.91
35.80
24.45
18.91
35
29.59
EV/EBITx
25.65
24.26
26.78
27.53
26.05
24.57
27.22
25.87
24.15
24.64
24.52
24.64
25.76
87
3.74
FCF yield (avg)%
27.45
25.44
27.12
27.94
28.32
30.76
31.47
30.99
31.82
29.63
16.08
30.99
28.98
54
14.72
FCF margin%
11.09
11.94
11.86
14.20
16.44
19.32
19.48
17.31
18.26
16.33
5.57
18.26
16.38
91
1.313
FCF / Net incomex
1.320
1.597
1.913
2.009
1.989
2.329
2.734
2.718
3.277
3.518
1.733
2.734
2.169
78
28.95
ROIC%
11.12
9.70
10.35
12.81
12.60
10.53
8.27
8.78
8.07
6.39
6.97
8.27
10.03
93
15.67
Return on equity%
14.84
15.90
14.98
15.28
13.86
13.95
14.78
14.32
12.75
10.56
5.30
13.95
14.55
32
3.44
Return on assets%
31.42
32.66
30.06
27.36
24.81
26.22
25.34
26.74
28.25
28.78
19.27
26.74
27.81
34
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
8.16%
5.56%
—
3.46
EPS growth%
37.06
34.38
34.31
36.37
34.87
37.25
39.38
36.82
37.55
37.24
13.63
37.25
36.94
56
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.07%)
0.76%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
12.09%
10.65%
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
0.69%
4.39%
—
19.50
Div yield (avg)%
18.19
20.41
22.29
24.71
26.84
27.30
26.66
29.46
27.15
26.84
23.72
27.15
26.75
14
9.63
Payout ratio%
22.91
20.15
21.62
19.10
21.66
22.72
22.68
24.35
26.84
24.55
8.00
24.35
22.70
15
185.3
Shares (diluted)M
201.0
187.1
170.7
165.7
178.0
166.0
142.3
134.5
124.7
107.4
191.0
(9.61%)
(5.59%)
70
17.47
Buyback yield%
10.85
9.08
6.85
8.37
9.32
9.99
12.75
9.86
8.40
10.45
22.89
9.99
9.59
58
1.396
D/E ratiox
2.024
2.037
2.297
2.529
2.859
2.807
3.207
3.314
3.360
3.925
1.609
3.314
2.833
76
0.455
Enterprise valueRM M
2.759
3.225
3.144
3.202
3.166
3.564
3.662
4.300
4.635
4.665
3.081
8.06%
5.42%
41
3.447
LT debtRM M
6.062
6.235
6.838
6.338
6.760
6.876
6.828
7.364
7.791
9.008
2.130
5.91%
5.39%
64
Cost of revenue
1.47%
0.98×
Operating expenses
2.37%
1.07×
Goodwill & intangibles
17.54%
Cash and investments
16.50%
Return on capital
105.74%
Spread over hurdle
91.29%