27.90
RevenueRM M
11.54
12.51
13.69
15.12
16.13
17.59
19.07
20.51
22.70
24.59
28.75
8.79%
8.71%
80
24.31
Revenue growth%
14.99
13.14
16.11
18.87
20.35
21.61
23.68
22.21
19.45
18.75
18.01
21.61
19.16
45
11.71
Gross margin%
26.10
23.92
21.65
19.71
17.52
18.06
15.87
13.23
15.65
16.15
14.66
15.87
17.79
19
11.98
Operating margin%
17.29
18.13
21.09
21.69
19.61
19.92
17.14
18.53
16.35
17.95
11.26
17.95
18.33
20
6.34
Net margin%
21.17
23.76
26.17
23.31
23.29
20.80
18.38
18.56
18.87
16.74
8.40
18.56
20.99
94
21.89
P/E ratio (avg)x
24.24
22.36
20.07
21.31
19.15
20.22
17.53
17.63
18.30
19.66
32.86
18.30
19.87
89
16.58
EV/EBITx
18.97
20.75
21.23
22.75
25.72
26.57
30.05
29.15
31.61
37.01
29.74
30.05
26.15
19
8.53
FCF yield (avg)%
1.33
3.45
2.43
5.35
6.33
3.50
6.37
6.64
8.87
10.65
27.20
6.64
5.84
13
9.94
FCF margin%
22.45
23.26
23.49
22.39
23.33
25.29
27.02
25.57
23.27
25.09
13.59
25.29
23.41
93
0.123
FCF / Net incomex
1.943
2.011
2.063
1.917
1.890
1.783
1.617
1.421
1.335
1.232
0.353
1.421
1.836
42
26.06
ROIC%
12.99
14.83
17.26
18.94
18.37
18.23
15.72
17.47
17.45
17.41
2.59
17.45
17.43
25
22.86
Return on equity%
9.83
8.04
5.72
8.71
11.22
11.91
12.76
12.12
12.89
13.26
28.05
12.76
11.57
13
3.39
Return on assets%
24.28
24.88
27.05
29.90
29.70
27.34
25.95
28.71
31.16
31.35
13.02
28.71
28.02
56
0.01
EPSRM
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.01
2.59%
2.90%
—
3.78
EPS growth%
8.76
9.68
8.62
10.88
11.41
10.47
13.15
12.84
10.92
9.44
9.10
10.92
10.67
85
0.03
Bookvalue per shRM
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.07
0.07
0.07
0.05
3.10%
2.26%
—
0.04
FCF per shareRM
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(3.51%)
(4.50%)
—
0.02
Dividend per shRM
0.04
0.04
0.05
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.06
6.21%
5.14%
—
12.68
Div yield (avg)%
5.76
8.25
9.83
8.74
11.70
12.53
14.31
11.85
12.45
13.10
8.73
12.53
11.78
64
8.32
Payout ratio%
0.40
2.90
2.55
0.40
3.19
4.60
4.64
4.26
2.78
1.12
17.02
4.26
2.84
23
146.5
Shares (diluted)M
234.4
277.7
295.8
312.3
337.9
406.3
490.4
550.5
558.9
571.9
148.4
11.10%
9.02%
74
19.58
Buyback yield%
12.49
12.36
9.93
9.60
8.07
8.49
6.27
8.16
5.88
8.62
28.15
8.16
8.56
69
1.447
D/E ratiox
1.022
1.005
0.938
1.068
1.103
1.177
1.172
1.188
1.316
1.220
1.474
1.188
1.138
41
8.342
Enterprise valueRM M
24.56
24.26
28.37
32.36
37.62
44.54
51.20
54.65
62.69
73.84
11.84
14.44%
12.40%
69
2.179
LT debtRM M
15.32
13.97
13.12
14.41
12.73
13.21
12.08
12.83
11.47
10.63
8.003
(3.55%)
(3.32%)
79
Cost of revenue
8.45%
0.98×
Operating expenses
9.00%
1.03×
Goodwill & intangibles
17.15%
Property and equipment
16.05%