13.62
RevenueRM M
11.98
12.66
13.06
13.49
13.90
14.55
14.95
15.17
15.97
15.02
14.93
3.44%
3.59%
74
29.91
Revenue growth%
29.95
29.57
32.54
30.19
28.83
29.60
26.94
24.54
25.68
8.03
5.94
26.94
29.20
8
16.60
Gross margin%
21.39
20.45
21.44
18.90
20.63
18.19
17.15
17.23
14.87
15.36
21.43
17.23
19.67
69
28.00
Operating margin%
25.46
23.64
25.34
25.63
27.98
28.86
30.84
31.71
32.04
20.05
18.76
30.84
26.80
85
22.30
Net margin%
18.03
19.22
17.89
20.76
23.63
25.04
27.17
28.63
27.76
29.97
19.91
27.17
22.19
40
22.78
P/E ratio (avg)x
28.20
28.48
29.03
34.17
41.07
45.36
49.83
51.29
52.04
18.71
11.66
49.83
37.62
46
9.382
EV/EBITx
23.09
22.12
20.89
20.78
22.28
20.43
18.75
16.52
15.23
37.03
20.72
18.75
20.84
83
19.35
FCF yield (avg)%
9.16
9.50
8.60
11.27
12.93
12.64
13.21
15.32
12.96
19.86
4.84
12.96
11.96
79
20.46
FCF margin%
28.28
26.99
29.08
30.99
31.79
33.45
32.96
31.96
33.79
19.17
26.36
32.96
31.39
71
1.559
FCF / Net incomex
0.296
0.277
0.300
0.325
0.305
0.305
0.343
0.363
0.366
1.794
0.543
0.343
0.306
26
22.50
ROIC%
25.62
27.18
24.35
21.55
24.14
26.26
24.47
23.80
24.61
20.16
16.10
24.47
24.54
68
23.07
Return on equity%
10.00
9.75
8.51
6.49
8.87
9.66
7.46
6.97
9.41
27.65
16.05
8.87
9.14
46
27.66
Return on assets%
17.87
18.13
20.98
21.26
22.26
20.24
19.73
19.43
16.93
23.62
29.70
19.73
19.58
24
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
8.84%
7.02%
—
29.87
EPS growth%
3.25
0.95
0.79
0.40
0.40
0.40
0.40
0.40
0.40
13.20
20.55
0.40
0.40
82
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
7.92%
7.06%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
(0.09%)
(3.48%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.48%
5.91%
—
9.13
Div yield (avg)%
13.62
13.79
14.21
16.73
13.76
16.07
17.53
18.76
20.24
19.65
19.48
17.53
15.14
57
6.13
Payout ratio%
31.58
33.67
35.29
37.04
34.93
36.53
34.74
35.28
32.56
12.31
10.77
34.93
34.83
11
0.847
Shares (diluted)B
1.213
1.328
1.361
1.459
1.399
1.478
1.403
1.634
1.713
0.814
0.812
3.26%
2.75%
26
22.26
Buyback yield%
26.32
28.71
31.49
31.11
28.31
27.31
26.15
28.52
26.90
20.00
6.92
27.31
27.81
44
1.109
D/E ratiox
0.246
0.218
0.203
0.193
0.198
0.195
0.172
0.187
0.193
1.439
1.462
0.193
0.196
90
13.13
Enterprise valueRM M
1.572
1.799
2.024
2.261
2.655
2.538
2.838
2.930
3.165
3.873
1.207
6.96%
7.47%
84
8.843
LT debtRM M
2.424
2.223
2.061
1.934
1.668
1.488
1.528
1.316
1.223
6.969
9.120
(8.75%)
(8.34%)
83
Cost of revenue
3.64%
1.01×
Operating expenses
3.90%
1.03×
Property and equipment
14.55%
Spread over hurdle
(2.92%)