12.15
RevenueRM M
10.69
11.00
11.64
12.18
12.41
13.12
13.69
14.25
15.08
16.02
12.73
5.23%
4.59%
12
20.88
Revenue growth%
31.91
31.11
31.95
30.38
29.84
31.10
30.68
27.89
28.69
28.83
14.86
28.83
30.53
56
28.65
Gross margin%
23.65
26.43
27.06
24.10
22.64
20.46
22.21
25.15
27.37
29.23
28.62
25.15
24.63
57
29.65
Operating margin%
24.60
24.62
22.97
24.80
27.73
28.89
29.59
27.76
25.99
28.64
7.38
28.64
26.86
24
29.84
Net margin%
19.25
19.92
18.83
17.46
19.16
20.94
19.27
20.82
20.40
19.30
5.58
20.40
19.29
85
21.46
P/E ratio (avg)x
22.43
23.47
24.47
23.92
22.01
23.80
24.86
22.68
24.99
24.55
23.58
24.55
23.86
23
19.88
EV/EBITx
16.72
17.61
19.21
17.89
16.69
16.16
15.26
16.06
18.26
19.95
12.90
16.16
17.17
60
19.77
FCF yield (avg)%
5.71
5.08
2.66
2.17
5.06
4.93
3.81
5.28
8.20
9.66
25.25
5.28
5.07
46
11.97
FCF margin%
15.40
14.89
15.03
16.65
17.79
16.45
19.26
20.83
22.76
24.33
29.20
20.83
17.22
29
0.937
FCF / Net incomex
0.728
0.727
0.685
0.635
0.555
0.594
0.539
0.541
0.492
0.431
1.613
0.539
0.574
27
12.21
ROIC%
9.95
9.13
7.46
6.90
6.94
9.54
11.98
14.38
15.08
15.28
21.42
14.38
9.75
14
27.05
Return on equity%
7.08
5.69
7.14
9.12
11.45
9.75
8.80
9.20
11.64
13.79
17.42
9.75
9.16
50
22.02
Return on assets%
9.89
9.90
11.49
11.93
10.96
8.25
5.78
6.92
6.29
6.32
24.66
6.32
9.07
51
0.02
EPSRM
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.09
0.03
13.46%
8.83%
—
16.07
EPS growth%
30.15
32.82
31.68
32.48
30.62
33.52
34.05
36.31
34.15
36.84
22.99
34.15
33.17
19
0.02
Bookvalue per shRM
0.05
0.06
0.06
0.05
0.06
0.07
0.07
0.08
0.07
0.09
0.01
6.84%
5.87%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.05
4.47%
1.27%
—
0.01
Dividend per shRM
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.01
11.19%
10.31%
—
20.78
Div yield (avg)%
5.47
7.36
5.87
4.85
5.33
7.05
5.49
3.53
4.87
4.43
24.19
4.87
5.40
84
9.36
Payout ratio%
21.75
24.38
25.04
26.15
23.88
22.33
21.41
21.15
19.52
20.33
8.80
21.15
22.04
56
196.1
Shares (diluted)M
278.7
316.3
326.6
371.6
371.4
381.3
392.7
399.5
417.6
428.9
195.3
2.92%
4.66%
61
18.96
Buyback yield%
3.44
2.51
4.54
2.39
2.76
0.40
0.43
0.40
0.43
1.32
4.38
0.43
1.86
8
0.195
D/E ratiox
0.986
1.162
1.194
1.291
1.499
1.747
2.004
2.331
2.279
2.581
1.512
2.279
1.623
17
0.799
Enterprise valueRM M
8.577
9.532
10.90
10.52
10.28
10.49
10.10
11.65
12.57
12.05
0.651
3.22%
3.28%
49
3.678
LT debtRM M
10.20
10.38
11.52
12.35
13.52
13.63
14.47
16.13
16.71
16.10
2.306
3.56%
4.50%
76
Cost of revenue
4.61%
1.00×
Operating expenses
4.00%
0.95×
Property and equipment
19.42%
Spread over hurdle
(4.95%)