7.984
RevenueRM M
36.33
38.43
41.29
43.73
45.73
47.52
50.70
53.93
56.00
58.68
8.249
5.12%
5.66%
61
22.32
Revenue growth%
9.56
9.25
11.17
9.44
11.79
9.84
12.08
11.61
11.00
12.55
27.44
11.61
11.08
17
5.03
Gross margin%
32.78
33.02
30.85
30.95
33.07
33.13
34.64
33.46
34.63
36.21
28.95
34.63
33.10
69
19.30
Operating margin%
17.36
19.09
16.74
19.01
20.09
22.22
20.39
20.50
19.57
21.61
25.56
20.50
19.83
21
18.70
Net margin%
15.75
16.21
14.13
16.88
14.66
17.21
19.83
21.06
18.77
19.94
4.49
19.83
17.04
65
8.880
P/E ratio (avg)x
33.41
31.33
34.23
32.35
32.88
31.04
31.79
34.95
39.46
39.54
29.16
34.95
33.14
19
23.44
EV/EBITx
28.25
31.58
32.30
33.55
35.78
41.07
45.08
49.38
54.11
58.02
31.11
49.38
38.43
48
15.26
FCF yield (avg)%
15.75
16.19
17.35
17.17
18.58
17.82
19.02
18.08
15.34
16.05
20.84
17.82
17.26
49
6.93
FCF margin%
11.33
12.66
9.77
11.29
12.92
10.27
10.33
9.15
7.58
6.76
22.93
9.15
10.30
43
0.581
FCF / Net incomex
0.742
0.753
0.764
0.816
0.741
0.744
0.686
0.637
0.625
0.579
1.185
0.637
0.741
70
3.42
ROIC%
33.16
30.76
33.60
31.08
29.70
31.40
33.04
31.92
31.64
29.67
4.79
31.64
31.52
16
2.02
Return on equity%
0.95
0.40
2.42
0.40
0.40
1.38
3.35
5.66
8.15
9.09
21.63
5.66
1.90
26
12.48
Return on assets%
16.33
18.39
19.99
20.87
23.85
25.20
26.10
25.10
26.45
26.14
2.66
26.10
24.48
22
—
EPSRM
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
2.65%
5.56%
—
27.68
EPS growth%
15.07
15.66
16.76
14.49
14.16
11.72
10.18
9.12
6.47
5.74
4.54
9.12
12.94
11
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
3.16%
2.37%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
4.21%
5.98%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(2.99%)
(2.33%)
—
23.10
Div yield (avg)%
21.25
18.49
20.32
21.45
19.36
22.17
22.42
20.26
21.66
21.92
10.20
21.92
21.35
56
5.74
Payout ratio%
17.23
15.03
16.17
18.72
18.84
19.97
19.54
18.15
16.78
18.70
29.85
18.70
18.43
94
5.161
Shares (diluted)B
7.474
7.840
8.802
8.485
8.367
9.924
10.33
11.08
11.71
11.83
5.205
7.17%
4.99%
17
11.09
Buyback yield%
19.45
19.61
19.47
20.75
21.93
19.56
17.80
19.68
17.50
17.89
15.19
17.89
19.52
73
1.044
D/E ratiox
1.738
2.108
2.504
2.940
3.022
3.218
3.786
4.417
4.900
5.290
0.546
4.417
3.120
70
21.81
Enterprise valueRM M
11.68
12.01
13.70
14.78
16.80
17.45
18.03
18.05
20.78
21.28
32.17
4.84%
6.36%
79
44.01
LT debtRM M
4.025
4.226
4.216
4.560
4.801
4.676
4.333
4.325
4.121
4.704
4.923
(0.41%)
3.04%
17
Cost of revenue
5.61%
1.00×
Operating expenses
5.31%
0.97×
Property and equipment
18.48%
Spread over hurdle
14.01%