7.625
RevenueRM M
11.66
12.05
12.44
12.94
13.48
14.14
14.66
14.82
14.90
15.43
8.126
2.75%
3.23%
32
16.94
Revenue growth%
25.91
26.49
24.53
23.25
25.61
23.58
21.43
22.66
22.00
20.07
14.77
22.00
23.42
84
18.58
Gross margin%
1.25
2.37
3.87
6.78
4.20
5.39
4.06
2.36
0.56
0.40
23.38
2.36
3.12
82
3.73
Operating margin%
7.47
6.93
5.05
4.14
2.66
0.40
0.40
0.40
0.40
2.20
14.74
0.40
2.43
70
10.60
Net margin%
19.81
17.46
14.82
14.06
12.92
14.33
12.06
9.21
10.13
7.32
23.45
10.13
13.49
72
28.95
P/E ratio (avg)x
27.18
30.06
27.03
28.06
25.63
25.37
24.25
22.53
21.42
18.96
11.58
22.53
25.50
50
9.641
EV/EBITx
19.63
17.63
19.34
17.72
17.33
15.74
16.88
18.37
19.84
21.25
11.61
18.37
18.05
66
6.67
FCF yield (avg)%
33.54
34.39
36.46
35.41
34.93
32.17
31.87
32.31
31.24
33.42
25.86
32.17
33.48
90
9.45
FCF margin%
30.70
32.59
34.92
36.53
34.35
31.60
34.40
35.11
37.14
38.77
26.83
35.11
34.66
41
0.260
FCF / Net incomex
1.137
1.021
1.005
1.072
1.118
1.117
1.117
0.967
0.837
0.880
1.424
0.967
1.046
45
7.30
ROIC%
35.46
37.67
38.53
38.83
40.88
38.93
39.55
40.73
42.95
42.38
23.93
40.73
39.24
39
11.51
Return on equity%
21.00
23.68
24.18
23.06
21.35
22.08
23.34
24.02
22.38
25.33
7.07
23.34
23.20
48
19.90
Return on assets%
12.73
13.92
15.28
12.92
13.78
14.06
12.97
11.52
12.42
13.68
19.00
12.97
13.32
11
0.01
EPSRM
—
—
—
—
—
—
—
—
0.01
0.01
0.02
8.91%
5.22%
—
14.52
EPS growth%
27.99
30.55
28.42
28.25
25.82
27.01
27.41
26.17
25.79
25.34
27.66
26.17
27.21
90
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.60%
0.43%
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
10.02%
5.65%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
6.90%
8.70%
—
28.65
Div yield (avg)%
8.14
11.02
11.17
12.42
13.80
15.54
18.23
19.10
17.55
18.83
28.34
18.23
14.67
8
9.73
Payout ratio%
6.02
4.87
5.24
7.83
8.52
10.98
10.07
11.39
8.87
7.35
26.25
10.07
8.18
78
0.766
Shares (diluted)B
1.140
1.138
1.355
1.322
1.435
1.572
1.582
1.546
1.516
1.745
0.764
4.00%
5.40%
7
23.19
Buyback yield%
25.83
26.33
23.96
22.00
24.92
24.23
24.89
22.71
25.15
23.87
27.77
24.23
24.56
79
0.234
D/E ratiox
0.442
0.495
0.508
0.515
0.521
0.495
0.496
0.576
0.546
0.598
0.784
0.546
0.512
43
1.245
Enterprise valueRM M
5.748
6.317
6.449
5.935
5.918
6.633
6.886
7.558
7.610
7.153
1.585
3.87%
1.83%
55
0.750
LT debtRM M
8.454
9.200
8.472
8.856
9.671
9.794
10.43
11.31
11.07
10.37
1.079
1.40%
0.81%
16
Cost of revenue
3.45%
1.02×
Operating expenses
2.36%
0.92×
Property and equipment
16.28%
Spread over hurdle
13.05%