0.102
RevenueRM M
0.542
0.582
0.622
0.659
0.708
0.769
0.827
0.901
0.968
0.110
0.106
8.02%
7.87%
30
26.03
Revenue growth%
3.13
4.85
5.91
7.65
8.98
8.07
8.91
11.67
9.17
9.69
25.65
8.98
7.86
61
5.10
Gross margin%
17.84
17.62
18.54
18.91
18.08
20.74
21.57
21.99
24.07
27.12
10.95
21.57
19.83
29
17.21
Operating margin%
8.02
10.66
13.34
10.52
10.92
13.61
14.03
15.30
16.34
8.42
23.81
14.03
12.13
69
9.90
Net margin%
8.06
10.22
12.17
12.80
13.89
15.32
16.18
13.75
13.24
11.71
13.38
13.89
13.02
16
32.03
P/E ratio (avg)x
16.91
18.67
18.78
18.21
20.14
20.24
23.14
25.73
29.38
27.72
21.13
23.14
19.46
51
19.32
EV/EBITx
27.19
29.76
33.20
37.59
41.92
46.61
54.31
57.71
57.10
18.46
25.20
54.31
39.76
27
19.31
FCF yield (avg)%
20.62
21.35
21.46
23.78
25.38
28.35
28.98
28.42
25.62
19.50
17.66
28.35
24.58
58
8.29
FCF margin%
14.97
12.15
13.42
13.04
14.66
15.13
14.99
17.94
18.22
11.26
16.99
15.13
14.98
84
0.360
FCF / Net incomex
1.903
1.903
1.827
2.057
2.192
2.402
2.694
2.740
3.128
1.626
1.568
2.694
2.124
57
3.96
ROIC%
26.30
23.35
25.35
25.49
26.42
24.65
23.70
23.06
23.47
20.26
11.30
23.70
24.45
17
13.09
Return on equity%
13.44
10.51
13.01
15.01
12.77
10.05
8.75
6.46
4.79
2.84
6.19
8.75
11.64
66
29.32
Return on assets%
8.97
11.45
12.19
10.46
11.47
10.63
9.21
9.36
6.54
4.10
13.76
9.36
10.55
54
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
3.54%
6.70%
—
23.82
EPS growth%
4.87
5.58
6.64
4.45
6.27
5.16
4.85
2.60
1.96
4.14
16.64
4.85
5.02
83
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
11.11%
7.23%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(3.64%)
(4.06%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(1.15%)
(2.08%)
—
6.23
Div yield (avg)%
18.91
20.83
20.15
17.71
16.81
14.79
12.08
14.99
13.91
20.67
28.69
14.79
17.26
21
3.51
Payout ratio%
24.27
23.10
20.11
21.15
19.81
18.65
19.97
20.04
19.45
5.73
9.42
19.81
20.08
79
0.520
Shares (diluted)B
0.661
0.771
0.839
0.923
0.911
0.930
0.909
1.042
1.131
0.515
0.497
4.14%
6.90%
89
29.11
Buyback yield%
22.87
25.19
24.44
26.01
25.97
26.18
23.40
25.86
23.75
4.82
12.84
25.86
25.00
11
0.242
D/E ratiox
0.241
0.266
0.281
0.299
0.313
0.319
0.330
0.350
0.350
1.483
1.050
0.330
0.306
63
0.251
Enterprise valueRM M
0.215
0.211
0.185
0.188
0.195
0.174
0.187
0.187
0.177
0.139
0.358
(1.12%)
(2.10%)
71
0.743
LT debtRM M
0.458
0.488
0.498
0.491
0.502
0.565
0.535
0.555
0.636
0.827
0.726
5.31%
5.61%
77
Cost of revenue
7.68%
0.98×
Operating expenses
8.15%
1.03×
Property and equipment
19.89%