6.955
RevenueRM M
38.81
42.46
46.45
50.15
54.76
59.58
64.70
70.70
74.02
78.91
7.689
7.58%
8.28%
83
5.14
Revenue growth%
22.91
21.76
21.48
19.94
20.03
17.62
15.29
17.17
18.40
20.27
21.56
17.62
19.98
85
15.86
Gross margin%
35.44
36.73
35.83
33.15
33.04
31.41
34.41
35.28
32.58
30.46
4.58
32.58
33.78
27
29.05
Operating margin%
22.16
20.84
20.48
21.40
19.39
19.82
20.30
22.46
25.24
28.01
11.54
22.46
21.12
78
10.67
Net margin%
7.55
8.04
5.08
4.83
6.16
4.75
5.13
5.96
3.36
6.16
16.01
5.13
5.55
64
9.488
P/E ratio (avg)x
41.14
42.74
49.23
52.59
50.78
46.82
53.26
48.98
54.92
62.88
27.66
53.26
50.00
24
32.19
EV/EBITx
25.80
25.54
24.70
26.46
24.94
26.17
24.46
23.21
24.37
26.83
35.09
24.46
25.24
59
11.87
FCF yield (avg)%
25.80
24.65
24.53
26.22
27.93
26.26
25.31
22.54
21.03
23.74
16.24
23.74
24.98
85
18.27
FCF margin%
21.50
23.45
25.48
24.43
22.69
21.57
19.82
19.07
21.45
23.04
3.53
21.45
22.13
31
1.114
FCF / Net incomex
1.673
1.600
1.612
1.573
1.490
1.668
1.629
1.770
1.731
1.640
0.564
1.668
1.634
43
21.06
ROIC%
18.84
21.73
19.26
16.65
16.77
15.77
14.79
16.10
14.52
13.53
11.51
14.79
16.38
37
10.66
Return on equity%
7.81
5.71
8.22
5.52
2.66
4.80
7.18
7.22
4.62
1.70
20.58
4.80
5.62
8
28.30
Return on assets%
23.35
21.58
21.90
19.95
21.80
24.01
24.50
24.39
25.76
24.28
10.87
24.39
23.68
20
0.29
EPSRM
0.23
0.25
0.29
0.33
0.37
0.40
0.46
0.53
0.58
0.59
0.31
9.86%
11.87%
—
23.23
EPS growth%
10.54
11.14
13.41
11.70
13.81
14.41
11.48
11.43
11.61
12.16
8.48
11.61
11.65
38
0.37
Bookvalue per shRM
0.27
0.28
0.32
0.35
0.37
0.38
0.37
0.37
0.37
0.40
0.45
1.73%
5.92%
—
0.26
FCF per shareRM
0.35
0.39
0.45
0.45
0.51
0.60
0.57
0.60
0.59
0.63
0.50
4.31%
6.06%
—
0.22
Dividend per shRM
0.29
0.28
0.29
0.26
0.28
0.25
0.28
0.25
0.27
0.25
0.31
(1.72%)
(0.77%)
—
11.88
Div yield (avg)%
1.96
3.81
6.07
5.15
3.94
0.99
0.40
0.40
0.40
0.40
26.42
0.40
1.48
51
22.25
Payout ratio%
9.45
8.12
8.67
9.99
7.92
9.52
10.76
12.62
12.15
13.43
9.97
12.15
9.75
16
101.1
Shares (diluted)M
108.1
109.2
122.3
133.8
142.0
141.5
147.4
132.6
146.7
138.3
101.4
(0.53%)
3.38%
77
16.91
Buyback yield%
14.00
12.31
9.66
12.16
11.66
10.84
9.89
8.21
9.16
9.54
4.26
9.54
10.36
64
0.799
D/E ratiox
0.362
0.390
0.436
0.460
0.421
0.442
0.502
0.467
0.500
0.480
1.146
0.480
0.451
39
36.04
Enterprise valueRM M
47.16
50.21
51.91
52.27
59.26
65.57
67.96
80.06
92.68
90.46
73.92
8.83%
6.52%
43
30.99
LT debtRM M
92.09
96.60
88.48
87.09
84.34
85.40
88.46
88.37
98.57
104.2
30.63
4.33%
0.89%
74
Cost of revenue
8.20%
0.99×
Operating expenses
8.72%
1.04×
Goodwill & intangibles
19.09%
Property and equipment
15.88%
Spread over hurdle
14.77%