1.180
RevenueRM M
1.359
1.453
1.543
1.596
1.699
1.787
1.923
2.013
2.117
2.246
1.291
5.75%
5.98%
87
21.33
Revenue growth%
17.83
18.83
20.21
23.21
23.63
20.70
22.25
25.10
24.69
24.20
19.20
24.20
22.73
63
14.48
Gross margin%
13.10
11.78
9.72
8.33
6.68
7.17
6.71
7.11
4.33
7.05
4.89
7.05
7.14
12
5.86
Operating margin%
7.54
10.51
11.99
12.17
13.75
15.23
15.09
15.16
14.25
13.84
17.09
15.09
13.79
54
7.68
Net margin%
20.76
22.59
23.81
21.65
20.90
20.40
18.86
17.96
20.19
23.16
14.40
20.19
20.83
19
21.90
P/E ratio (avg)x
11.00
11.50
10.57
9.879
9.848
8.958
9.270
10.26
10.77
10.83
20.13
10.26
10.42
57
12.98
EV/EBITx
24.10
25.35
27.17
26.70
29.46
31.33
27.39
26.34
26.90
25.11
14.10
26.90
26.80
13
11.94
FCF yield (avg)%
24.51
24.66
23.88
23.59
22.85
23.60
20.94
19.66
16.74
18.55
27.02
19.66
23.22
89
10.75
FCF margin%
24.35
24.09
24.22
27.14
27.04
27.62
29.61
30.73
27.95
29.22
24.73
29.22
27.38
67
0.923
FCF / Net incomex
0.285
0.320
0.350
0.323
0.309
0.297
0.299
0.297
0.303
0.326
0.576
0.299
0.306
78
25.80
ROIC%
9.17
8.88
8.17
10.69
11.69
12.80
11.64
14.52
16.46
14.96
26.15
14.52
11.66
68
21.55
Return on equity%
18.87
19.55
20.18
18.65
17.37
20.03
20.04
20.98
19.49
20.49
22.99
20.04
19.79
49
8.74
Return on assets%
6.93
6.84
4.36
1.40
3.68
5.05
3.00
0.85
0.84
1.30
27.18
1.30
3.34
60
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(7.44%)
(5.40%)
—
21.79
EPS growth%
11.50
14.37
15.16
12.89
15.48
16.35
15.77
14.12
11.15
13.88
15.75
14.12
14.25
60
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
1.99%
(2.80%)
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(6.74%)
(5.02%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
0.01
0.01
0.01
—
8.65%
13.18%
—
18.10
Div yield (avg)%
3.26
1.20
0.40
1.59
0.40
1.64
1.06
1.82
2.48
5.35
10.74
1.82
1.61
44
17.24
Payout ratio%
5.31
3.52
5.68
6.93
4.15
6.44
4.70
7.29
10.24
9.74
3.32
7.29
6.06
61
201.2
Shares (diluted)M
207.2
193.1
216.8
208.5
218.7
207.0
229.1
221.4
212.2
239.8
202.2
1.86%
0.54%
79
2.72
Buyback yield%
18.66
20.22
20.46
20.00
17.93
15.87
16.19
16.86
14.03
11.75
7.06
15.87
17.40
9
1.013
D/E ratiox
0.511
0.521
0.565
0.566
0.545
0.582
0.541
0.526
0.539
0.542
0.227
0.541
0.541
43
0.161
Enterprise valueRM M
3.234
3.237
3.368
4.098
4.821
5.015
5.202
6.055
6.683
6.782
0.208
7.06%
8.03%
92
0.158
LT debtRM M
2.227
2.218
2.142
1.961
1.804
1.800
1.988
1.978
2.064
1.871
2.556
0.73%
(0.79%)
24
Cost of revenue
6.13%
1.01×
Operating expenses
6.08%
1.01×
Property and equipment
15.71%