2.201
RevenueRM M
5.266
5.715
6.176
6.678
7.161
7.676
8.406
8.877
9.728
10.45
2.307
7.85%
7.89%
18
10.07
Revenue growth%
22.06
24.33
25.23
25.00
23.20
21.14
19.27
16.68
19.35
16.99
3.19
19.27
21.60
48
4.03
Gross margin%
1.94
4.13
1.52
0.40
0.40
0.40
0.40
2.27
0.40
3.16
9.31
0.40
0.96
13
11.65
Operating margin%
9.11
11.85
13.09
10.45
8.36
6.32
4.41
3.54
4.91
7.45
13.92
4.91
7.90
48
6.59
Net margin%
23.06
20.69
20.50
18.48
19.33
20.69
22.19
21.93
20.26
18.99
23.78
20.69
20.60
94
22.94
P/E ratio (avg)x
28.78
32.51
31.96
36.00
42.90
46.91
50.61
59.85
68.08
78.15
12.43
59.85
44.91
90
20.66
EV/EBITx
26.16
28.37
29.83
34.95
35.12
34.84
41.52
41.50
42.35
45.41
28.97
41.52
35.04
41
7.56
FCF yield (avg)%
13.74
15.04
12.32
12.33
10.03
8.51
8.95
10.72
11.17
10.58
10.90
10.58
10.94
43
9.91
FCF margin%
26.29
27.87
27.45
26.36
28.57
25.96
26.34
27.64
27.33
29.39
11.78
27.33
27.39
66
0.548
FCF / Net incomex
1.015
1.121
1.284
1.197
1.258
1.151
1.249
1.210
1.202
1.330
0.925
1.210
1.206
83
8.28
ROIC%
23.50
22.74
25.55
24.55
27.03
27.23
24.77
26.83
25.36
26.28
26.41
26.28
25.45
45
12.33
Return on equity%
18.19
16.80
16.38
17.66
19.83
17.85
19.39
16.60
15.38
14.84
27.00
16.60
17.23
69
21.76
Return on assets%
7.87
8.29
7.30
10.19
9.53
7.25
6.47
5.93
3.82
1.55
25.54
5.93
7.27
23
—
EPSRM
—
—
—
—
—
—
—
—
0.01
0.01
—
6.61%
7.16%
—
28.01
EPS growth%
14.98
14.44
12.83
12.14
14.31
16.50
16.73
14.81
12.99
10.26
5.22
14.81
14.38
32
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
8.83%
10.13%
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
8.70%
8.18%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(5.31%)
(6.67%)
—
15.87
Div yield (avg)%
6.57
4.42
2.84
5.36
4.07
1.09
3.68
2.67
1.30
0.40
13.21
1.30
3.26
10
13.42
Payout ratio%
25.59
25.58
26.35
26.41
23.47
23.25
21.34
21.31
20.98
23.38
17.34
21.34
23.42
57
733.5
Shares (diluted)M
556.6
542.7
471.1
471.7
507.4
518.7
525.9
539.8
563.7
532.0
744.1
0.95%
(1.17%)
41
28.97
Buyback yield%
13.31
12.35
12.90
12.50
15.20
15.75
15.12
16.89
14.66
14.73
22.09
15.12
14.69
11
0.431
D/E ratiox
2.253
2.372
2.450
2.502
2.944
3.435
3.541
3.615
3.982
4.454
0.960
3.615
3.190
10
1.621
Enterprise valueRM M
3.628
3.780
4.012
4.135
4.107
4.373
4.040
4.551
4.518
4.517
2.394
1.92%
3.32%
48
9.974
LT debtRM M
5.983
6.362
6.605
7.239
7.932
9.059
10.08
9.696
10.03
10.24
2.597
5.25%
6.90%
37
Cost of revenue
7.89%
1.00×
Operating expenses
7.88%
1.00×
Cash and investments
20.06%
Spread over hurdle
(9.38%)