2.774
RevenueRM M
2.223
2.385
2.605
2.749
2.954
3.237
3.416
3.714
4.053
4.345
2.843
8.02%
7.63%
33
4.20
Revenue growth%
19.18
21.30
20.19
19.09
17.89
18.10
20.96
22.05
24.44
27.22
20.71
22.05
20.57
84
20.44
Gross margin%
13.17
11.20
9.14
11.43
9.35
7.99
6.31
8.64
6.09
3.96
24.05
6.31
8.89
53
6.58
Operating margin%
26.62
24.84
23.24
22.32
19.40
18.43
19.19
18.05
20.11
18.44
12.09
18.44
19.76
5
18.20
Net margin%
9.20
11.37
10.23
10.40
8.38
7.60
10.49
11.83
13.89
12.20
2.92
11.83
10.44
57
18.77
P/E ratio (avg)x
22.62
25.72
29.11
28.72
32.03
35.76
39.92
39.31
39.09
36.50
23.19
39.09
33.90
13
33.41
EV/EBITx
25.15
28.06
32.26
35.06
36.89
36.83
38.74
44.50
49.23
45.23
30.93
44.50
36.86
77
15.14
FCF yield (avg)%
21.03
22.23
22.92
23.24
22.67
19.71
20.11
20.03
17.41
14.64
21.50
19.71
20.57
9
28.01
FCF margin%
12.00
12.27
9.71
11.32
10.73
12.50
11.56
14.46
16.73
14.44
27.80
14.44
12.14
41
0.460
FCF / Net incomex
2.457
2.896
3.154
3.637
3.553
4.088
4.506
4.805
5.673
5.565
0.953
4.805
3.862
52
25.45
ROIC%
6.33
5.33
5.67
7.52
5.28
6.66
5.96
3.55
2.01
0.40
6.32
3.55
5.50
6
29.91
Return on equity%
26.55
24.60
26.80
25.16
28.00
28.95
27.72
25.53
27.93
25.77
12.81
27.72
26.68
92
2.34
Return on assets%
15.16
14.35
15.97
13.97
14.09
14.74
13.64
15.51
14.52
15.61
23.64
14.74
14.63
38
0.01
EPSRM
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
9.87%
11.13%
—
8.31
EPS growth%
14.32
14.46
17.46
18.34
20.96
18.91
16.21
17.03
16.11
18.32
3.99
17.03
17.24
57
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
(6.59%)
(6.55%)
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
0.01
0.01
0.01
4.68%
3.72%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.13%
2.43%
—
7.81
Div yield (avg)%
29.72
32.39
32.60
30.68
32.29
35.25
35.09
36.99
36.91
34.57
10.61
35.25
33.59
12
23.68
Payout ratio%
19.41
18.15
19.62
18.42
20.40
19.79
16.83
13.84
13.78
11.95
28.91
13.84
18.28
18
0.424
Shares (diluted)B
0.674
0.689
0.791
0.795
0.780
0.817
0.941
1.122
1.250
1.222
0.413
9.39%
7.46%
73
7.38
Buyback yield%
9.73
10.16
11.21
8.45
6.47
8.17
10.89
11.05
13.65
15.02
16.64
11.05
10.52
85
1.410
D/E ratiox
1.771
1.790
1.991
2.285
2.222
2.352
2.337
2.577
2.538
2.763
0.268
2.538
2.311
57
0.335
Enterprise valueRM M
4.930
4.450
4.855
5.449
5.268
5.495
5.787
5.476
5.068
4.598
2.712
(2.69%)
0.47%
85
0.514
LT debtRM M
7.438
7.398
8.149
8.324
9.750
9.801
11.45
11.42
12.37
13.50
3.212
6.72%
6.70%
15
Cost of revenue
7.63%
1.00×
Operating expenses
8.13%
1.05×
Spread over hurdle
(6.76%)