52.67
RevenueRM M
35.73
39.20
41.48
45.69
48.73
51.87
55.66
60.74
66.04
72.25
53.80
8.20%
8.36%
14
9.82
Revenue growth%
28.38
25.46
26.84
25.78
28.39
25.82
25.14
22.22
23.67
25.92
23.41
25.14
25.80
59
23.96
Gross margin%
9.01
11.19
8.54
7.93
10.79
10.72
12.16
13.96
14.09
14.15
20.36
13.96
10.99
22
3.67
Operating margin%
19.87
20.23
20.80
21.36
23.83
21.02
23.16
23.16
23.92
26.46
7.81
23.16
22.26
76
10.42
Net margin%
29.61
29.59
26.66
24.44
27.02
29.28
27.59
25.92
26.06
24.26
4.03
26.06
26.84
45
13.54
P/E ratio (avg)x
31.43
36.26
42.93
49.80
49.20
51.89
50.40
58.77
56.65
56.96
22.10
56.65
50.10
63
18.71
EV/EBITx
7.163
7.345
7.578
8.226
8.755
9.238
10.15
9.262
9.252
10.32
21.48
9.262
8.997
32
2.55
FCF yield (avg)%
1.98
4.23
3.42
5.66
4.21
3.16
1.74
0.40
0.40
0.40
6.89
0.40
2.57
95
18.82
FCF margin%
25.48
24.38
25.36
23.32
21.53
24.08
26.75
28.19
25.39
22.60
20.93
25.39
24.87
68
1.044
FCF / Net incomex
0.281
0.257
0.269
0.259
0.248
0.229
0.220
0.214
0.200
0.212
1.002
0.214
0.239
91
4.19
ROIC%
27.96
27.96
29.93
29.62
31.02
31.41
30.85
28.55
30.21
28.73
14.29
30.21
29.78
33
22.55
Return on equity%
22.99
20.79
18.02
17.36
16.84
16.31
16.79
14.00
15.97
17.53
14.28
16.31
17.10
14
23.25
Return on assets%
1.71
0.40
2.37
4.55
5.14
2.58
1.32
4.00
3.33
2.15
11.13
2.58
2.47
12
0.09
EPSRM
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.10
(4.71%)
(5.79%)
—
15.73
EPS growth%
25.66
27.43
26.06
24.94
27.24
27.65
29.85
29.83
31.18
32.87
17.15
29.85
27.54
53
0.06
Bookvalue per shRM
0.06
0.06
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.08
3.89%
(1.80%)
—
0.04
FCF per shareRM
0.02
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
5.65%
3.22%
—
0.02
Dividend per shRM
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.03
4.29%
3.89%
—
26.69
Div yield (avg)%
21.26
23.28
20.43
21.42
18.47
18.88
20.81
20.91
20.21
19.94
10.77
20.21
20.62
48
15.64
Payout ratio%
21.32
19.69
18.00
15.99
18.61
19.31
20.02
18.51
17.33
19.72
3.92
19.31
18.96
65
0.701
Shares (diluted)B
0.837
0.825
0.780
0.795
0.842
0.951
1.031
1.139
1.148
1.284
0.700
8.81%
6.00%
60
28.04
Buyback yield%
6.53
8.30
10.54
8.86
9.53
8.41
9.37
9.90
8.57
8.62
12.66
8.62
8.74
71
0.717
D/E ratiox
0.818
0.846
0.823
0.784
0.739
0.698
0.719
0.674
0.638
0.614
1.484
0.674
0.729
18
49.86
Enterprise valueRM M
7.822
7.937
7.833
7.707
8.455
8.084
8.074
7.421
7.934
8.037
50.61
(1.01%)
0.98%
20
26.66
LT debtRM M
10.54
9.798
10.88
12.08
13.04
11.78
11.05
11.60
12.61
12.66
49.96
(0.60%)
2.14%
46
Cost of revenue
7.91%
0.96×
Operating expenses
9.45%
1.11×
Goodwill & intangibles
16.82%