1.772
RevenueRM M
4.000
4.289
4.448
4.722
5.029
5.338
5.619
5.903
6.270
6.723
1.940
5.98%
5.82%
25
14.21
Revenue growth%
26.70
24.53
23.77
22.63
25.31
27.20
24.59
24.50
24.12
23.28
26.81
24.50
24.51
86
17.26
Gross margin%
11.02
9.03
6.91
5.39
6.68
4.74
4.14
3.83
2.30
1.74
12.73
3.83
5.06
9
2.74
Operating margin%
10.33
12.97
12.47
13.32
11.33
10.44
9.69
10.93
12.77
11.97
10.08
10.93
11.65
10
2.89
Net margin%
24.57
24.52
23.43
22.07
24.93
27.51
27.09
29.64
31.40
31.54
9.84
29.64
26.01
90
23.48
P/E ratio (avg)x
7.880
8.481
9.210
8.842
9.284
10.15
10.51
10.71
11.06
9.827
25.15
10.51
9.555
75
6.974
EV/EBITx
17.42
18.61
22.50
25.21
28.50
29.45
33.13
39.42
43.85
52.55
19.04
39.42
28.97
90
7.82
FCF yield (avg)%
26.72
25.33
24.65
25.72
23.51
24.11
24.58
23.08
20.27
20.53
26.95
23.08
24.35
7
11.94
FCF margin%
19.79
19.91
21.47
22.21
21.83
19.88
19.34
18.31
20.59
21.16
13.35
19.88
20.25
81
0.581
FCF / Net incomex
0.398
0.364
0.330
0.353
0.311
0.324
0.319
0.332
0.352
0.350
1.423
0.332
0.341
74
17.11
ROIC%
13.75
12.04
14.57
12.99
13.87
16.24
17.25
18.42
16.10
16.24
8.75
16.24
15.33
39
20.43
Return on equity%
24.99
23.47
26.35
28.76
30.28
30.19
31.65
32.18
34.55
34.59
8.87
32.18
30.23
79
8.01
Return on assets%
25.32
26.61
25.20
23.14
20.26
21.26
20.02
17.24
15.37
14.31
13.84
17.24
20.76
86
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
1.83%
2.88%
—
11.33
EPS growth%
9.63
6.79
5.02
6.68
7.56
6.42
7.57
7.61
4.92
2.74
21.90
6.42
6.73
37
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
5.89%
1.49%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
8.48%
7.58%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
0.46%
5.65%
—
14.37
Div yield (avg)%
6.15
8.04
5.52
5.09
5.61
2.95
5.16
4.81
7.79
10.24
18.22
5.16
5.56
69
24.57
Payout ratio%
8.75
6.02
4.31
6.33
9.14
11.22
13.22
15.47
15.27
16.71
29.68
15.27
10.18
10
1.116
Shares (diluted)B
1.460
1.509
1.485
1.407
1.667
1.706
1.667
1.959
2.150
2.269
1.105
6.36%
4.59%
49
16.82
Buyback yield%
20.29
22.13
22.48
19.92
21.46
19.70
22.23
22.02
19.19
19.30
8.73
19.70
20.87
9
0.111
D/E ratiox
0.399
0.400
0.457
0.471
0.561
0.644
0.682
0.768
0.813
0.848
1.052
0.768
0.603
87
1.806
Enterprise valueRM M
2.570
2.773
3.036
2.690
2.938
2.628
2.511
2.647
2.796
3.026
4.726
0.59%
1.51%
93
6.220
LT debtRM M
0.293
0.269
0.263
0.284
0.291
0.304
0.299
0.258
0.240
0.238
4.336
(4.00%)
(3.54%)
57
Cost of revenue
6.01%
1.02×
Operating expenses
5.38%
0.96×
Goodwill & intangibles
14.41%
Spread over hurdle
13.41%