1.035
RevenueRM M
19.74
19.81
19.56
19.91
19.95
20.19
20.79
21.16
20.80
21.40
1.079
1.41%
1.09%
71
11.27
Revenue growth%
22.72
22.54
20.13
21.00
19.52
19.35
21.25
22.00
19.19
18.42
26.44
19.35
20.57
8
24.12
Gross margin%
0.40
0.40
2.17
0.48
2.00
3.82
5.03
2.51
2.00
4.59
9.41
3.82
2.09
89
15.73
Operating margin%
30.66
31.18
29.52
26.57
29.42
29.43
31.54
28.83
28.98
30.99
24.84
29.43
29.47
23
4.10
Net margin%
22.96
21.65
22.57
20.30
19.80
18.92
21.37
19.07
20.49
21.16
17.80
20.49
20.82
58
33.49
P/E ratio (avg)x
40.06
37.26
35.26
33.65
34.49
32.44
31.98
34.48
30.88
32.99
36.90
32.44
34.06
90
22.67
EV/EBITx
13.71
12.72
13.19
12.44
14.08
15.00
16.09
15.51
16.68
18.58
37.73
16.09
14.54
90
14.93
FCF yield (avg)%
17.10
16.65
18.59
16.68
13.97
14.89
17.55
18.81
20.39
17.65
16.93
17.65
17.32
87
9.22
FCF margin%
0.78
0.40
2.83
2.31
1.70
0.40
0.40
0.40
0.40
0.40
11.92
0.40
0.40
81
0.144
FCF / Net incomex
0.544
0.595
0.674
0.757
0.725
0.657
0.721
0.707
0.684
0.675
1.323
0.684
0.680
49
8.31
ROIC%
1.32
1.91
4.06
3.31
6.02
6.42
7.73
6.12
3.72
6.67
26.06
6.42
5.04
9
4.83
Return on equity%
1.88
0.40
1.09
0.40
0.40
3.04
2.24
1.43
0.77
0.99
26.81
1.43
1.04
83
7.85
Return on assets%
26.00
28.11
28.90
31.54
29.88
31.84
33.84
34.18
36.08
35.23
8.67
34.18
31.69
24
0.10
EPSRM
0.16
0.16
0.15
0.15
0.16
0.17
0.18
0.17
0.19
0.21
0.11
6.26%
2.63%
—
12.77
EPS growth%
18.93
18.47
17.24
14.35
15.06
15.83
16.86
18.34
20.03
18.05
19.86
18.05
17.65
74
0.16
Bookvalue per shRM
0.24
0.24
0.26
0.27
0.31
0.32
0.36
0.39
0.42
0.44
0.03
7.50%
6.40%
—
0.12
FCF per shareRM
0.18
0.19
0.20
0.20
0.20
0.23
0.23
0.24
0.23
0.26
0.16
5.02%
5.33%
—
0.03
Dividend per shRM
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.11
(0.06%)
(0.29%)
—
28.58
Div yield (avg)%
18.85
20.88
21.26
21.35
21.10
19.82
22.81
25.27
23.45
24.10
28.36
23.45
21.30
81
16.39
Payout ratio%
24.83
23.51
22.10
21.41
21.85
23.59
21.95
24.94
24.18
23.96
2.42
23.96
23.55
30
83.82
Shares (diluted)M
137.9
153.8
172.6
208.9
239.8
249.9
261.1
285.7
335.5
364.3
85.36
8.73%
10.42%
28
13.05
Buyback yield%
25.81
23.22
24.47
23.83
21.94
22.07
20.33
20.11
17.79
15.49
12.59
20.11
22.00
11
0.620
D/E ratiox
0.868
0.965
1.050
1.153
1.085
1.239
1.400
1.478
1.675
1.768
0.589
1.478
1.196
84
24.34
Enterprise valueRM M
22.48
23.87
25.52
28.20
26.01
25.28
27.42
29.73
31.90
30.81
17.17
3.44%
4.40%
12
25.70
LT debtRM M
12.60
12.04
12.23
13.41
11.66
12.48
11.70
10.43
9.572
9.093
18.94
(4.86%)
(2.25%)
69
Cost of revenue
1.25%
1.02×
Operating expenses
0.60%
0.95×
Property and equipment
15.62%