1.725
RevenueRM M
4.057
4.254
4.569
4.918
5.277
5.659
5.852
6.031
6.468
6.725
1.787
4.97%
5.82%
61
28.06
Revenue growth%
23.94
26.13
27.62
29.96
31.12
30.40
33.34
36.17
37.59
36.43
7.71
36.17
30.76
74
13.84
Gross margin%
8.37
10.69
11.64
9.53
9.95
8.33
10.39
9.95
8.52
11.00
22.75
9.95
9.95
7
29.83
Operating margin%
22.11
24.78
22.66
20.30
19.29
21.94
23.61
25.83
25.34
25.31
6.01
25.31
23.13
36
6.05
Net margin%
16.11
17.85
17.39
18.24
15.70
18.06
20.10
19.54
20.87
20.00
7.33
20.00
18.15
18
14.24
P/E ratio (avg)x
30.36
33.46
33.04
34.99
34.42
36.76
36.33
37.92
39.40
42.82
10.13
37.92
35.66
10
22.34
EV/EBITx
15.68
14.50
15.59
15.44
15.68
17.36
18.48
17.86
17.23
16.84
13.21
17.36
16.26
86
13.94
FCF yield (avg)%
15.06
14.89
11.94
12.14
14.27
11.58
14.34
13.08
13.44
15.83
16.27
13.44
13.85
38
19.05
FCF margin%
0.40
1.84
2.13
0.40
1.62
0.40
0.42
2.35
3.15
2.24
2.76
2.24
1.73
35
0.346
FCF / Net incomex
1.237
1.117
0.963
0.905
0.799
0.727
0.642
0.680
0.734
0.712
0.628
0.712
0.766
80
18.05
ROIC%
26.45
25.72
26.90
24.40
23.77
23.87
25.19
27.84
25.89
27.07
8.63
25.89
25.81
25
22.36
Return on equity%
7.44
9.67
8.80
8.33
10.55
8.25
5.71
7.00
6.93
8.77
7.30
7.00
8.29
7
23.68
Return on assets%
9.97
10.60
9.66
11.52
9.46
10.59
7.66
9.20
9.14
10.39
27.88
9.20
9.81
76
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.60%)
(1.60%)
—
3.18
EPS growth%
9.24
9.50
12.20
13.75
10.76
12.08
9.94
12.59
10.79
12.98
25.50
12.08
11.44
37
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
(8.45%)
(7.86%)
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
3.62%
3.81%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
0.01
—
0.51%
(2.91%)
—
4.48
Div yield (avg)%
24.60
27.03
27.51
28.67
31.16
32.50
34.30
33.87
32.72
30.40
5.97
32.72
30.78
7
21.92
Payout ratio%
28.72
29.61
27.60
25.08
27.91
30.29
30.59
32.76
33.01
31.52
15.89
31.52
29.95
87
283.4
Shares (diluted)M
253.3
258.5
243.6
270.5
279.1
261.3
277.3
314.9
313.0
354.8
288.0
4.92%
4.31%
44
22.12
Buyback yield%
10.95
13.06
12.92
12.02
12.36
12.47
13.38
16.37
17.37
18.56
6.87
16.37
12.99
69
1.659
D/E ratiox
0.736
0.777
0.907
1.091
1.311
1.465
1.711
1.852
1.966
2.176
1.616
1.852
1.388
55
4.642
Enterprise valueRM M
2.181
1.974
1.887
2.100
2.201
2.125
2.115
1.985
2.059
2.252
4.455
0.46%
(0.11%)
90
5.554
LT debtRM M
8.182
8.822
8.531
8.259
9.303
10.80
10.65
11.23
11.44
13.05
6.888
7.00%
5.68%
20
Cost of revenue
5.82%
1.00×
Operating expenses
5.94%
1.01×
Cash and investments
17.10%
Spread over hurdle
(6.02%)