2.445
RevenueRM M
3.430
3.466
3.547
3.680
3.695
3.823
3.907
3.946
3.955
4.116
2.625
2.19%
2.15%
88
14.72
Revenue growth%
18.37
19.92
19.43
20.23
17.57
17.72
15.55
14.98
14.35
16.69
28.07
15.55
17.64
47
13.54
Gross margin%
8.02
8.61
11.19
10.88
10.42
11.12
13.58
14.15
14.31
15.51
28.73
14.15
11.15
10
5.55
Operating margin%
21.85
20.05
17.98
16.26
14.60
13.42
12.18
12.56
13.83
13.07
6.19
13.07
14.21
23
8.51
Net margin%
20.22
21.89
20.67
19.15
19.05
21.02
18.55
18.54
16.76
16.13
14.05
18.54
19.10
37
30.00
P/E ratio (avg)x
25.90
25.02
22.83
19.89
19.89
17.99
16.48
16.74
17.63
16.47
8.749
16.74
18.94
59
35.09
EV/EBITx
28.75
27.41
30.00
28.76
32.68
35.04
36.47
33.09
31.65
33.72
34.14
33.72
32.16
74
28.96
FCF yield (avg)%
25.30
22.78
25.72
28.09
28.22
26.02
27.09
29.38
30.49
32.41
11.46
29.38
27.59
90
16.95
FCF margin%
19.91
22.06
24.83
26.03
26.65
24.78
27.14
26.72
24.00
24.98
21.17
24.98
24.90
10
0.983
FCF / Net incomex
1.327
1.310
1.215
1.221
1.278
1.206
1.094
1.002
0.896
0.873
0.300
1.002
1.211
56
28.84
ROIC%
19.05
21.39
22.44
21.12
19.06
20.62
22.69
22.63
25.44
26.36
5.91
22.69
21.91
44
13.91
Return on equity%
29.33
31.28
30.76
32.19
30.47
29.22
30.92
29.77
27.50
25.47
7.23
29.22
30.12
35
9.55
Return on assets%
11.32
13.60
12.97
15.92
18.07
20.56
20.40
21.72
19.76
21.58
5.30
20.56
18.91
62
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
5.64%
5.54%
—
20.42
EPS growth%
17.15
15.87
16.16
19.06
20.40
17.69
17.67
20.11
19.20
18.04
12.81
18.04
17.87
36
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(6.10%)
(4.61%)
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
2.73%
(0.09%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(2.00%)
(2.73%)
—
17.60
Div yield (avg)%
17.39
20.19
18.45
18.02
19.46
19.68
16.99
15.28
17.55
14.64
19.58
16.99
17.79
55
11.10
Payout ratio%
7.37
8.53
6.04
7.14
7.38
9.57
12.22
12.80
15.28
15.20
5.79
12.80
9.05
19
341.7
Shares (diluted)M
462.6
527.7
591.9
682.3
767.0
813.7
777.1
883.7
940.5
909.1
345.7
3.46%
8.42%
82
22.97
Buyback yield%
1.30
2.11
4.74
3.64
5.17
3.29
2.90
2.03
0.40
2.23
28.63
2.23
2.57
90
0.979
D/E ratiox
0.909
1.091
1.077
1.235
1.324
1.502
1.754
1.750
1.808
1.776
1.456
1.754
1.413
19
0.991
Enterprise valueRM M
4.043
4.365
4.676
4.600
4.281
4.493
4.961
5.423
5.563
5.386
3.029
4.70%
1.95%
9
1.564
LT debtRM M
3.892
3.761
3.709
3.705
3.664
3.876
3.759
3.984
4.356
4.071
3.332
2.13%
1.44%
30
Cost of revenue
1.97%
0.98×
Operating expenses
2.33%
1.02×
Property and equipment
17.77%
Goodwill & intangibles
17.55%