11.46
RevenueRM M
18.95
20.39
22.03
24.04
25.83
27.41
29.12
30.76
32.24
35.21
12.25
6.39%
6.88%
43
7.80
Revenue growth%
11.82
13.32
15.91
15.74
16.48
14.48
16.55
19.28
21.81
23.00
20.05
19.28
16.19
91
27.15
Gross margin%
8.74
6.93
8.25
6.85
8.49
6.31
5.45
4.46
5.67
4.51
23.09
5.45
6.58
59
4.29
Operating margin%
17.70
18.66
17.11
15.20
17.47
18.40
20.82
23.36
26.17
23.41
17.34
23.36
18.53
53
13.81
Net margin%
29.77
32.64
32.70
30.41
29.77
29.58
26.78
24.68
22.00
19.59
10.52
24.68
29.68
20
13.45
P/E ratio (avg)x
44.74
47.84
45.32
45.49
50.27
48.03
50.03
54.23
48.77
44.10
10.97
48.77
47.94
81
16.83
EV/EBITx
30.32
28.75
28.78
30.41
27.21
30.28
28.17
29.36
28.00
31.30
36.12
29.36
29.07
53
18.52
FCF yield (avg)%
36.04
38.50
36.01
38.02
38.84
35.91
38.57
39.60
40.90
38.26
18.21
38.57
38.38
76
17.72
FCF margin%
28.92
26.50
24.66
24.28
23.24
25.58
28.04
26.51
28.63
31.57
25.36
28.04
26.51
65
1.464
FCF / Net incomex
0.156
0.148
0.150
0.140
0.129
0.130
0.137
0.147
0.141
0.140
0.763
0.140
0.141
39
27.17
ROIC%
16.21
13.58
12.79
10.01
8.97
9.23
10.10
8.73
7.80
7.25
22.54
8.73
9.62
54
19.56
Return on equity%
18.87
17.05
17.01
18.91
17.02
16.26
15.41
15.54
17.23
17.17
17.49
16.26
17.04
59
2.10
Return on assets%
26.38
25.34
25.52
24.99
27.78
30.26
29.29
27.59
27.99
29.71
23.46
29.29
27.69
30
0.03
EPSRM
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.03
8.62%
6.82%
—
16.56
EPS growth%
23.89
23.73
20.84
19.61
20.02
19.07
17.07
19.78
20.39
17.87
14.25
19.07
19.90
40
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.01%)
(0.32%)
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
9.72%
7.08%
—
0.02
Dividend per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.14%
4.89%
—
7.71
Div yield (avg)%
20.99
21.09
19.83
17.99
20.24
20.05
21.70
20.01
19.61
19.15
16.39
20.01
20.03
54
8.91
Payout ratio%
13.02
12.69
11.72
9.87
7.14
5.01
4.72
2.04
3.64
3.27
6.70
3.64
6.08
55
477.6
Shares (diluted)M
581.4
552.1
517.0
563.9
570.4
564.5
647.4
716.9
749.5
751.3
472.0
5.67%
3.90%
11
23.79
Buyback yield%
26.63
28.71
26.25
28.23
31.19
29.09
28.69
28.55
29.66
28.29
28.46
28.69
28.62
8
0.542
D/E ratiox
1.345
1.190
1.068
0.931
0.827
0.892
0.768
0.694
0.657
0.579
1.048
0.694
0.859
87
24.28
Enterprise valueRM M
42.21
41.39
39.87
46.07
53.20
55.87
62.82
67.05
70.55
74.01
18.02
6.82%
6.58%
25
29.14
LT debtRM M
21.67
22.01
21.58
19.23
18.49
19.59
20.57
18.86
16.00
14.64
2.709
(4.56%)
(4.87%)
64
Cost of revenue
7.05%
1.02×
Operating expenses
5.21%
0.85×
Goodwill & intangibles
15.48%
Spread over hurdle
31.69%