8.627
RevenueRM M
9.729
10.01
10.50
10.93
11.41
12.13
12.88
13.65
14.22
14.67
9.014
5.16%
4.83%
59
23.06
Revenue growth%
18.95
19.17
17.61
18.84
16.52
15.21
16.03
18.57
20.85
23.47
6.62
18.57
18.70
23
27.90
Gross margin%
21.00
19.59
22.56
24.79
23.82
26.37
28.05
30.04
29.01
26.35
13.30
28.05
25.57
79
3.50
Operating margin%
21.77
20.69
21.81
24.44
26.30
24.95
25.98
25.34
26.33
24.40
25.49
25.34
24.70
74
24.79
Net margin%
3.11
2.77
3.42
2.80
3.87
6.07
6.11
5.04
6.76
4.67
21.93
6.07
4.27
23
29.53
P/E ratio (avg)x
37.61
37.23
40.00
37.39
33.43
30.22
27.88
29.15
30.03
33.70
7.284
30.03
33.57
16
15.27
EV/EBITx
36.88
36.27
41.85
43.68
43.81
46.88
51.47
49.26
50.48
52.99
15.05
50.48
45.35
64
2.50
FCF yield (avg)%
10.10
11.15
14.12
16.42
18.89
16.66
14.91
13.23
11.75
10.74
11.08
13.23
13.68
23
28.81
FCF margin%
27.50
27.65
27.76
30.37
29.70
30.18
30.33
28.16
28.78
27.54
20.12
28.78
28.47
18
1.594
FCF / Net incomex
0.458
0.449
0.426
0.483
0.513
0.544
0.610
0.661
0.617
0.599
1.008
0.610
0.529
10
3.85
ROIC%
20.00
22.10
21.99
24.83
27.06
24.53
25.75
28.06
30.52
32.74
10.74
28.06
25.29
19
16.77
Return on equity%
18.04
17.01
15.25
13.77
13.17
15.18
14.68
15.78
18.10
19.98
14.92
15.78
15.52
67
20.04
Return on assets%
7.67
9.17
6.70
4.86
4.36
1.75
1.50
4.38
4.97
2.77
7.16
2.77
4.62
74
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
4.47%
2.26%
—
17.58
EPS growth%
9.31
8.01
9.25
10.60
9.52
9.98
11.92
13.61
13.35
13.27
22.68
13.27
10.29
70
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.27%
7.96%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(1.79%)
(1.50%)
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
5.06%
5.90%
—
21.56
Div yield (avg)%
18.80
15.93
18.76
19.68
21.55
22.70
22.61
22.24
22.56
21.91
11.05
22.56
21.73
59
12.64
Payout ratio%
20.49
21.36
19.05
17.97
16.43
13.53
13.39
13.92
14.03
13.56
27.86
13.56
15.23
69
0.843
Shares (diluted)B
1.148
1.215
1.356
1.381
1.364
1.488
1.629
1.869
2.129
2.261
0.840
10.64%
7.76%
62
14.95
Buyback yield%
29.18
27.30
27.52
25.70
26.33
23.47
23.35
22.16
21.57
23.21
5.85
23.21
24.58
42
0.949
D/E ratiox
0.312
0.273
0.273
0.277
0.249
0.259
0.226
0.211
0.209
0.190
1.086
0.211
0.254
73
3.172
Enterprise valueRM M
15.98
15.98
17.11
20.47
23.81
27.86
28.25
30.79
33.86
36.82
14.47
9.11%
10.57%
16
7.781
LT debtRM M
7.967
7.394
7.592
6.566
5.726
5.910
5.375
5.498
4.626
4.715
8.943
(3.81%)
(5.04%)
29
Cost of revenue
4.85%
1.00×
Operating expenses
4.15%
0.94×
Property and equipment
19.09%