2.175
RevenueRM M
2.359
2.509
2.597
2.739
2.860
3.045
3.161
3.368
3.470
3.534
2.318
4.32%
4.73%
21
11.28
Revenue growth%
15.00
13.99
12.26
11.43
12.36
11.84
9.77
8.32
7.36
9.36
29.36
9.36
11.64
25
17.02
Gross margin%
25.77
27.52
29.22
27.99
27.45
27.36
29.71
32.04
32.55
32.92
4.29
32.04
28.60
53
16.96
Operating margin%
9.01
7.15
4.54
7.15
7.54
6.25
5.24
2.75
3.10
0.61
10.47
3.10
5.74
85
3.95
Net margin%
26.02
25.25
22.82
22.61
24.43
26.53
23.56
21.65
24.26
25.20
12.34
24.26
24.34
59
6.222
P/E ratio (avg)x
10.88
11.19
10.90
12.09
12.63
11.81
10.71
10.24
10.47
10.89
26.40
10.71
10.89
25
29.44
EV/EBITx
26.50
28.35
28.74
31.77
32.88
37.74
38.03
40.96
46.61
54.18
9.314
40.96
35.31
50
8.69
FCF yield (avg)%
14.91
17.48
14.73
14.29
15.34
16.73
16.45
13.81
12.81
10.25
28.99
13.81
14.82
35
12.33
FCF margin%
17.51
18.65
21.19
21.41
22.70
23.88
26.11
26.15
28.35
29.68
17.79
26.15
23.29
70
0.937
FCF / Net incomex
1.167
1.315
1.432
1.391
1.366
1.336
1.240
1.137
1.159
1.066
1.386
1.159
1.277
18
18.78
ROIC%
17.43
15.28
13.38
16.30
14.26
15.64
18.24
20.25
17.69
16.45
6.62
17.69
16.37
63
18.02
Return on equity%
14.33
13.93
13.62
14.85
15.07
15.35
15.92
16.35
14.41
15.19
25.23
15.35
14.96
39
20.44
Return on assets%
33.05
33.07
32.29
33.25
35.80
34.86
32.21
34.75
33.22
32.77
2.39
33.22
33.14
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
10.77%
5.38%
—
21.31
EPS growth%
24.70
26.98
25.39
28.17
31.15
31.48
29.81
31.88
34.37
35.19
19.58
31.88
30.48
88
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
—
3.25%
(0.78%)
—
—
FCF per shareRM
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.05
—
10.49%
12.31%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.21%)
(0.18%)
—
15.13
Div yield (avg)%
11.91
11.10
12.74
10.95
9.97
12.69
13.11
12.30
10.92
9.41
22.34
12.30
11.51
13
15.95
Payout ratio%
15.36
12.94
14.68
14.31
15.17
17.01
15.22
14.04
11.39
11.76
4.01
14.04
14.49
31
321.4
Shares (diluted)M
477.7
499.3
587.7
663.8
624.1
625.8
626.7
653.8
627.0
694.6
318.8
2.16%
4.40%
91
25.13
Buyback yield%
7.27
9.22
8.83
6.77
7.05
5.43
3.32
4.81
7.58
8.66
17.67
5.43
7.16
55
1.493
D/E ratiox
0.245
0.235
0.217
0.200
0.227
0.206
0.204
0.185
0.172
0.192
0.744
0.192
0.205
81
2.802
Enterprise valueRM M
3.657
3.866
4.433
5.205
5.651
6.304
7.128
8.282
8.537
8.818
1.807
9.31%
9.89%
20
1.777
LT debtRM M
1.160
1.244
1.143
1.146
0.979
0.965
0.973
0.936
0.929
0.982
1.495
0.07%
(1.90%)
19
Cost of revenue
4.56%
0.98×
Operating expenses
4.79%
1.01×
Goodwill & intangibles
16.40%
Return on capital
133.61%
Spread over hurdle
125.74%