73.35
RevenueRM M
52.51
54.56
56.42
60.54
63.30
66.35
70.67
75.81
78.01
82.33
80.44
5.40%
5.03%
94
18.11
Revenue growth%
19.39
16.78
13.79
13.87
12.51
10.07
9.44
10.05
7.52
4.65
16.70
9.44
11.29
64
2.71
Gross margin%
8.84
11.45
14.35
16.64
16.29
18.36
20.26
19.99
20.34
17.45
25.52
19.99
17.05
15
15.89
Operating margin%
26.44
26.90
24.14
25.07
26.43
26.76
28.02
29.71
32.31
35.06
16.75
29.71
26.83
49
17.76
Net margin%
20.20
22.80
24.68
24.69
22.39
24.26
26.23
24.69
24.06
22.47
10.20
24.26
24.16
9
36.46
P/E ratio (avg)x
18.65
20.22
23.36
26.97
30.37
34.28
40.42
45.06
49.86
53.25
10.11
45.06
32.32
8
34.11
EV/EBITx
16.69
16.79
18.28
20.43
19.98
19.45
21.72
23.59
25.47
28.25
11.53
23.59
20.20
10
2.92
FCF yield (avg)%
10.91
10.83
8.80
6.68
5.57
4.40
3.52
4.49
2.18
2.33
29.48
3.52
5.03
72
22.58
FCF margin%
16.00
13.94
15.65
16.92
17.29
18.46
21.38
22.84
22.18
23.89
16.45
22.18
17.87
15
1.785
FCF / Net incomex
1.487
1.498
1.361
1.388
1.321
1.431
1.401
1.223
1.139
1.149
1.722
1.223
1.375
84
15.61
ROIC%
30.22
30.93
32.94
35.83
37.20
35.69
36.10
37.67
35.04
35.71
25.53
35.71
35.70
78
12.44
Return on equity%
13.01
11.29
13.26
11.90
11.53
9.67
12.66
13.69
12.66
10.53
26.89
12.66
12.28
83
14.52
Return on assets%
9.61
8.07
6.94
8.88
7.39
10.10
11.35
10.60
13.21
16.05
12.29
11.35
9.86
46
0.04
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
0.27%
(2.13%)
—
5.52
EPS growth%
25.91
25.89
28.85
26.31
26.79
27.73
29.64
27.73
27.24
27.38
29.34
27.73
27.31
13
0.03
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.75%)
(2.22%)
—
0.02
FCF per shareRM
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
1.24%
(0.14%)
—
0.03
Dividend per shRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
4.46%
6.77%
—
11.72
Div yield (avg)%
20.16
17.17
15.23
13.21
15.69
17.37
18.49
16.37
15.59
13.53
28.26
16.37
16.03
28
7.46
Payout ratio%
9.37
8.12
10.71
11.34
13.74
14.70
17.54
16.60
14.88
14.89
26.08
14.89
14.22
39
793.3
Shares (diluted)M
709.4
697.6
703.9
640.7
616.3
657.5
582.4
646.6
630.8
616.9
818.3
0.02%
(1.55%)
87
9.63
Buyback yield%
2.69
5.39
5.71
7.27
7.36
5.33
3.04
0.86
3.17
5.64
11.84
3.17
5.36
17
1.360
D/E ratiox
1.532
1.766
1.836
2.066
2.179
2.269
2.460
2.608
3.000
3.113
0.172
2.608
2.224
52
60.59
Enterprise valueRM M
44.74
45.40
44.42
39.81
43.39
38.59
41.64
37.48
37.26
34.92
46.66
(4.25%)
(1.84%)
62
24.28
LT debtRM M
32.27
28.45
26.13
27.04
28.20
26.61
27.59
24.58
21.90
23.33
17.84
(3.73%)
(2.35%)
47
Cost of revenue
5.06%
1.00×
Operating expenses
4.72%
0.97×
Property and equipment
17.15%
Spread over hurdle
(1.82%)