71.71
RevenueRM M
79.75
82.57
85.34
87.78
88.89
91.40
92.50
92.54
93.26
92.92
78.13
0.89%
1.93%
72
23.39
Revenue growth%
9.92
10.55
10.21
12.04
14.86
14.54
15.32
15.92
15.35
18.16
8.77
15.35
14.70
9
16.36
Gross margin%
11.94
14.23
16.57
14.38
14.36
14.34
14.80
12.21
11.35
8.80
11.59
12.21
14.28
47
20.31
Operating margin%
22.56
25.35
27.74
25.38
23.22
24.02
23.63
22.45
23.45
25.14
11.27
23.63
23.82
8
19.88
Net margin%
11.44
9.18
11.96
13.21
13.38
15.72
17.66
20.16
21.33
20.58
18.60
20.16
14.55
87
35.26
P/E ratio (avg)x
19.70
21.73
22.55
22.15
23.71
21.28
23.59
23.22
20.83
21.04
29.90
21.28
21.94
9
15.27
EV/EBITx
21.71
18.62
18.15
17.05
16.42
14.57
15.37
13.10
11.79
10.67
21.95
13.10
15.89
67
5.20
FCF yield (avg)%
21.28
22.81
22.64
23.34
25.00
22.43
20.11
19.27
21.28
21.08
19.47
21.08
21.85
27
14.27
FCF margin%
14.27
14.08
11.59
11.67
8.72
8.34
5.68
3.48
2.23
1.06
9.91
3.48
8.53
54
0.735
FCF / Net incomex
0.906
0.922
1.040
0.993
0.964
1.104
1.261
1.379
1.491
1.674
0.914
1.379
1.072
33
25.21
ROIC%
7.67
6.94
4.94
3.96
5.35
3.87
6.26
4.05
5.48
2.81
19.46
4.05
5.14
72
13.43
Return on equity%
11.34
10.21
7.59
8.95
5.99
8.83
9.41
8.51
7.35
5.23
6.45
8.51
8.67
78
2.10
Return on assets%
0.40
2.48
1.38
0.66
2.09
0.91
0.40
0.40
2.21
4.87
3.18
0.91
1.15
33
0.05
EPSRM
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.06
2.43%
6.64%
—
22.67
EPS growth%
12.29
11.17
13.11
16.01
18.46
21.34
21.65
21.70
21.76
22.22
11.46
21.70
19.90
81
0.08
Bookvalue per shRM
0.07
0.08
0.09
0.10
0.11
0.13
0.16
0.17
0.19
0.21
0.04
12.99%
12.89%
—
0.08
FCF per shareRM
0.04
0.04
0.04
0.03
0.04
0.03
0.04
0.03
0.03
0.03
0.07
(5.23%)
(2.27%)
—
0.05
Dividend per shRM
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.03
0.03
0.07
(5.03%)
(1.53%)
—
20.32
Div yield (avg)%
5.80
5.55
8.51
9.37
11.70
13.99
11.62
14.26
15.35
16.73
3.88
14.26
11.66
31
29.10
Payout ratio%
10.36
8.37
9.54
7.56
5.58
6.06
8.59
7.56
6.42
3.78
7.30
6.42
7.56
65
0.514
Shares (diluted)B
0.689
0.662
0.690
0.786
0.849
0.994
1.093
1.115
1.052
1.174
0.516
6.71%
7.08%
48
25.89
Buyback yield%
26.99
28.98
26.92
28.01
29.98
31.37
29.38
32.22
34.58
33.79
26.74
32.22
29.68
60
0.404
D/E ratiox
1.102
1.092
0.990
0.948
0.869
0.857
0.841
0.812
0.863
0.852
0.464
0.852
0.866
50
16.12
Enterprise valueRM M
76.03
84.78
86.23
98.98
108.2
124.3
123.5
138.1
156.8
179.3
9.310
10.62%
10.21%
28
60.31
LT debtRM M
72.17
76.48
74.41
63.85
57.20
51.86
47.70
43.64
47.25
50.28
4.574
(2.55%)
(4.50%)
92
Cost of revenue
1.81%
0.99×
Operating expenses
1.86%
0.99×
Goodwill & intangibles
15.87%
Property and equipment
15.65%
Spread over hurdle
55.75%