7.888
RevenueRM M
49.66
53.81
58.75
62.89
68.05
72.75
76.38
80.90
87.58
94.68
8.543
6.83%
7.64%
48
5.48
Revenue growth%
23.35
21.97
21.66
19.70
18.31
18.70
17.65
19.77
18.69
19.48
5.51
18.70
19.59
66
22.50
Gross margin%
7.11
5.21
7.61
10.14
8.41
8.03
10.18
12.80
14.37
16.92
13.66
12.80
9.28
38
17.23
Operating margin%
9.65
9.36
7.63
9.44
8.67
11.05
11.14
13.89
12.26
12.79
7.07
12.26
10.35
56
25.59
Net margin%
18.42
16.06
18.06
15.10
13.43
15.19
14.97
14.44
13.36
15.63
28.49
14.97
15.14
43
14.52
P/E ratio (avg)x
18.76
21.91
22.09
24.59
27.39
31.82
32.67
35.00
38.63
43.99
16.03
35.00
29.61
73
6.449
EV/EBITx
43.44
43.56
45.92
44.64
49.23
54.74
59.54
57.81
58.31
60.37
14.04
58.31
51.99
68
4.66
FCF yield (avg)%
4.41
4.54
4.31
2.34
4.04
5.78
5.93
7.30
5.19
6.73
23.35
5.93
4.86
82
4.22
FCF margin%
7.35
5.61
4.49
4.88
7.54
7.97
7.43
7.84
8.23
7.02
27.16
7.84
7.39
9
0.689
FCF / Net incomex
0.153
0.151
0.136
0.124
0.120
0.123
0.124
0.115
0.113
0.112
0.610
0.115
0.123
49
7.77
ROIC%
12.83
9.86
8.45
7.95
7.22
4.55
2.64
0.40
1.65
0.40
24.88
1.65
5.89
91
9.68
Return on equity%
16.77
15.93
12.98
12.83
14.30
11.96
10.63
9.96
10.23
9.96
10.73
10.23
12.40
86
14.34
Return on assets%
10.70
12.17
13.71
14.41
12.84
12.36
13.70
14.32
15.76
15.58
16.12
14.32
13.70
61
0.17
EPSRM
0.21
0.24
0.28
0.32
0.32
0.34
0.34
0.35
0.34
0.40
0.18
4.22%
6.04%
—
15.58
EPS growth%
16.89
14.45
11.70
8.96
9.43
9.04
9.00
8.88
11.36
12.83
29.50
9.04
10.40
33
0.08
Bookvalue per shRM
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.07
0.07
0.17
3.27%
3.10%
—
0.14
FCF per shareRM
0.16
0.17
0.17
0.17
0.16
0.18
0.17
0.19
0.20
0.19
0.05
3.54%
2.43%
—
0.17
Dividend per shRM
0.12
0.10
0.09
0.09
0.08
0.08
0.08
0.09
0.08
0.07
0.15
(2.87%)
(5.09%)
—
3.92
Div yield (avg)%
19.05
18.25
16.63
18.46
17.96
16.45
16.88
18.10
15.96
14.50
11.42
16.45
17.42
63
13.30
Payout ratio%
15.07
15.86
15.73
17.10
18.97
20.52
17.53
15.03
17.37
18.08
15.26
17.53
17.23
72
433.5
Shares (diluted)M
549.6
577.5
629.2
573.5
542.9
501.2
517.7
546.2
603.5
585.7
429.6
1.53%
0.98%
18
15.54
Buyback yield%
18.64
16.63
17.91
15.55
16.43
16.51
13.57
13.75
13.86
11.33
20.62
13.75
15.99
18
0.331
D/E ratiox
1.434
1.661
1.723
1.913
1.934
1.921
2.193
2.570
2.504
2.926
1.677
2.504
1.927
86
10.17
Enterprise valueRM M
58.29
61.88
68.66
67.07
73.51
76.72
86.15
82.97
88.52
96.66
29.48
5.63%
5.00%
55
59.00
LT debtRM M
80.25
73.81
70.13
66.29
68.13
74.42
84.14
82.91
81.98
75.15
22.29
1.98%
(1.18%)
79
Cost of revenue
7.67%
1.00×
Operating expenses
6.98%
0.94×
Goodwill & intangibles
19.35%
Cash and investments
17.33%
Spread over hurdle
(4.10%)