1.118
RevenueRM M
6.609
7.109
7.600
8.252
8.943
9.698
10.36
10.78
11.47
12.16
1.148
6.34%
7.04%
36
28.57
Revenue growth%
13.22
12.65
9.68
11.65
12.81
10.97
10.97
8.52
10.38
7.91
17.67
10.38
10.97
66
14.05
Gross margin%
27.69
26.79
24.39
23.94
21.16
19.49
22.14
19.26
22.01
22.92
16.54
22.01
22.53
27
18.29
Operating margin%
9.64
7.09
6.33
8.84
11.15
9.06
10.18
12.29
14.88
13.22
23.21
12.29
9.91
47
28.63
Net margin%
23.43
22.38
24.62
26.62
26.53
25.03
23.18
23.00
20.53
17.65
29.84
23.00
23.30
43
19.86
P/E ratio (avg)x
24.67
25.13
22.43
23.43
21.21
20.24
20.88
19.67
20.40
21.23
13.07
20.40
21.22
11
24.46
EV/EBITx
26.02
27.65
25.89
26.00
23.88
27.28
31.31
30.46
30.03
29.46
7.793
30.03
27.46
14
17.51
FCF yield (avg)%
25.28
24.66
22.58
21.83
20.09
18.46
19.12
16.26
18.46
17.62
24.04
18.46
19.60
81
25.67
FCF margin%
26.09
25.13
26.22
26.43
28.99
30.79
32.57
32.51
34.26
35.95
26.28
32.57
29.89
84
0.763
FCF / Net incomex
0.317
0.324
0.317
0.357
0.416
0.449
0.519
0.616
0.689
0.745
1.423
0.616
0.433
43
19.10
ROIC%
7.09
7.59
8.81
9.07
7.61
8.77
8.56
6.41
7.05
9.51
26.77
8.56
8.09
44
10.54
Return on equity%
16.59
15.77
18.49
19.65
22.63
23.54
22.19
25.09
22.28
21.95
3.19
22.28
22.07
56
27.68
Return on assets%
28.35
29.47
29.60
30.43
30.14
31.78
31.20
28.87
28.18
31.03
24.19
31.03
29.87
54
0.03
EPSRM
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.01
0.03
(0.88%)
(3.50%)
—
13.55
EPS growth%
33.50
34.90
34.32
32.55
29.63
28.75
28.39
30.80
33.64
31.42
24.48
30.80
31.99
75
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.01
12.16%
10.57%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.27%
5.10%
—
0.02
Dividend per shRM
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.95%
(2.34%)
—
28.40
Div yield (avg)%
19.91
22.85
25.39
24.23
21.39
21.42
23.83
23.32
23.48
25.70
11.50
23.48
23.40
81
28.09
Payout ratio%
7.20
9.82
9.38
10.59
10.63
11.83
14.29
14.66
15.58
15.89
16.65
14.66
11.23
28
343.2
Shares (diluted)M
327.8
332.5
355.1
373.5
369.5
385.7
366.8
370.3
380.5
337.6
358.8
(1.79%)
0.44%
33
24.06
Buyback yield%
10.15
8.64
8.33
10.92
9.56
11.97
14.60
13.24
15.94
12.96
20.44
13.24
11.44
60
0.396
D/E ratiox
1.470
1.462
1.416
1.345
1.244
1.218
1.168
1.064
1.066
1.008
0.964
1.066
1.231
95
0.900
Enterprise valueRM M
4.860
4.541
4.556
4.359
4.771
4.712
4.926
4.896
5.189
5.034
6.020
1.08%
0.42%
16
6.670
LT debtRM M
0.610
0.595
0.531
0.491
0.518
0.548
0.547
0.513
0.543
0.484
8.137
(1.34%)
(3.44%)
36
Cost of revenue
7.04%
1.00×
Operating expenses
6.59%
0.96×
Property and equipment
16.54%
Goodwill & intangibles
15.22%
Spread over hurdle
32.86%