0.467
RevenueRM M
3.874
4.193
4.592
4.978
5.433
5.973
6.522
6.973
7.434
8.025
0.503
8.12%
8.61%
21
12.06
Revenue growth%
19.88
18.81
18.28
17.87
15.40
15.98
18.36
18.03
16.93
17.19
9.91
17.19
17.95
54
14.09
Gross margin%
2.59
0.40
2.83
0.40
0.40
2.66
5.49
7.98
10.32
12.16
20.77
7.98
2.75
44
14.94
Operating margin%
21.64
21.14
19.28
17.71
18.76
16.80
18.94
20.17
21.89
23.41
5.36
20.17
19.72
59
7.27
Net margin%
0.49
0.40
1.11
0.40
0.40
2.82
1.18
4.00
2.00
0.97
22.27
2.00
1.04
49
20.98
P/E ratio (avg)x
5.634
6.003
5.360
4.770
5.173
4.996
4.904
4.482
4.644
4.208
35.29
4.644
4.950
39
32.18
EV/EBITx
38.43
40.68
39.83
43.06
45.08
45.32
44.14
40.74
40.35
44.76
8.768
44.14
41.90
21
2.64
FCF yield (avg)%
14.25
12.13
9.91
10.63
11.59
10.31
8.06
8.67
5.87
6.94
17.97
8.06
10.11
22
24.84
FCF margin%
31.55
33.02
35.03
36.11
34.81
34.63
35.86
38.84
41.50
40.82
28.31
38.84
35.45
79
1.535
FCF / Net incomex
1.509
1.663
1.797
1.932
1.818
1.744
1.995
2.211
2.295
2.385
0.521
2.211
1.875
48
5.03
ROIC%
29.56
28.52
28.59
28.22
27.87
26.22
28.38
27.28
28.01
27.80
7.11
27.80
28.11
82
24.99
Return on equity%
21.33
24.22
26.40
28.61
29.98
29.98
27.00
25.67
25.19
22.63
24.03
25.67
26.04
30
23.26
Return on assets%
24.16
22.41
20.57
17.82
17.35
18.51
20.06
22.24
21.19
18.56
12.10
20.06
20.31
9
0.03
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(0.25%)
(0.92%)
—
13.77
EPS growth%
23.61
24.62
25.63
23.90
25.93
23.77
21.50
21.77
21.83
20.68
14.15
21.77
23.69
36
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.04
0.04
0.02
11.35%
9.30%
—
0.01
FCF per shareRM
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.03
7.21%
10.79%
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
6.97%
5.53%
—
18.00
Div yield (avg)%
4.39
3.26
1.60
0.40
0.40
1.65
2.48
3.86
6.16
6.31
11.28
3.86
2.87
34
2.50
Payout ratio%
2.59
0.47
0.40
0.49
0.62
1.03
1.36
3.94
4.02
5.01
15.23
3.94
1.19
14
260.6
Shares (diluted)M
289.4
292.5
262.1
255.1
276.9
271.6
257.7
279.2
289.5
259.1
249.2
(1.32%)
(0.68%)
31
3.55
Buyback yield%
27.94
30.24
31.08
31.66
29.86
29.41
27.17
28.25
29.23
31.13
29.66
29.23
29.64
52
0.160
D/E ratiox
0.641
0.552
0.482
0.415
0.450
0.413
0.354
0.338
0.307
0.304
1.114
0.338
0.414
93
5.287
Enterprise valueRM M
5.231
5.110
5.228
5.477
5.640
5.731
6.783
7.152
8.391
9.432
8.351
10.83%
6.42%
41
9.858
LT debtRM M
2.955
3.407
3.958
4.328
5.227
5.731
6.793
7.946
9.347
9.320
6.576
12.26%
12.27%
48
Cost of revenue
8.61%
1.00×
Operating expenses
9.50%
1.09×
Goodwill & intangibles
20.12%
Spread over hurdle
12.16%