98.79
RevenueRM M
109.7
112.1
112.2
113.0
116.7
119.7
122.8
123.9
127.4
125.7
103.8
1.49%
1.72%
48
28.27
Revenue growth%
17.27
14.97
13.65
13.51
14.91
16.43
13.62
15.62
12.80
14.71
16.10
14.71
14.81
91
14.38
Gross margin%
3.13
0.80
0.40
0.40
1.54
0.40
0.40
3.33
2.81
0.60
24.64
0.60
0.70
69
19.46
Operating margin%
21.12
18.56
17.73
18.10
16.39
15.84
15.17
14.08
16.71
15.95
13.55
15.84
16.55
35
27.04
Net margin%
29.63
30.95
31.73
31.75
33.08
33.54
33.13
31.68
31.34
29.02
2.99
31.68
31.71
70
36.91
P/E ratio (avg)x
29.82
27.37
23.68
21.60
22.24
23.75
25.19
23.65
26.04
23.31
6.562
23.75
23.72
54
34.68
EV/EBITx
54.85
59.37
63.52
63.19
71.78
77.09
79.67
87.94
93.86
110.6
13.24
87.94
74.43
12
19.65
FCF yield (avg)%
35.98
37.49
39.47
40.85
39.98
40.88
41.43
38.65
35.89
35.63
26.89
38.65
39.06
24
18.70
FCF margin%
24.90
26.51
28.62
29.48
28.11
28.70
28.35
29.91
31.94
33.78
23.20
29.91
28.66
47
1.163
FCF / Net incomex
0.698
0.690
0.677
0.665
0.703
0.662
0.747
0.865
0.827
0.819
1.101
0.819
0.700
53
26.66
ROIC%
5.85
5.26
6.52
4.06
2.24
3.66
3.69
2.39
4.84
4.72
16.16
3.69
4.39
26
16.94
Return on equity%
17.09
17.05
17.25
18.44
20.48
18.37
20.12
17.76
19.93
22.15
17.06
19.93
18.41
87
8.95
Return on assets%
1.98
0.63
1.90
4.26
2.82
4.89
3.61
6.10
3.17
1.13
18.30
3.61
3.00
15
0.01
EPSRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.79%
4.76%
—
3.44
EPS growth%
0.40
0.40
0.40
0.40
2.35
3.02
2.01
3.83
2.39
1.47
6.31
2.39
1.74
59
0.02
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
0.41%
1.05%
—
0.02
FCF per shareRM
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.23%
6.71%
—
0.02
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
1.49%
3.23%
—
27.43
Div yield (avg)%
18.75
21.28
21.57
21.59
24.45
22.29
22.47
21.02
22.45
22.64
18.32
22.45
21.94
29
3.09
Payout ratio%
8.04
6.94
9.58
7.52
9.07
6.22
4.32
2.21
2.85
2.45
3.22
2.85
6.58
31
3.022
Shares (diluted)B
2.168
2.310
2.452
2.623
2.476
2.490
2.285
2.175
2.074
1.829
3.026
(5.88%)
(2.73%)
34
26.06
Buyback yield%
8.72
7.97
5.35
8.01
9.83
11.28
11.37
13.17
12.71
11.24
5.15
11.37
10.53
39
0.743
D/E ratiox
0.476
0.561
0.643
0.750
0.752
0.762
0.745
0.862
0.877
0.976
0.436
0.862
0.751
18
22.53
Enterprise valueRM M
50.24
52.70
58.98
58.75
59.22
62.36
68.02
65.77
64.33
60.48
62.90
0.42%
1.25%
43
113.2
LT debtRM M
111.9
112.6
112.6
113.9
100.1
97.08
104.3
95.59
98.11
99.59
50.38
(0.11%)
(0.42%)
78
Cost of revenue
1.43%
0.97×
Operating expenses
2.54%
1.08×
Property and equipment
14.82%
Cash and investments
14.80%