1.677
RevenueRM M
7.527
8.278
9.069
9.900
10.49
11.22
12.08
13.01
13.82
14.78
1.837
7.10%
7.74%
7
16.71
Revenue growth%
16.51
15.78
16.67
14.25
13.03
12.37
14.35
12.79
15.19
15.11
22.94
14.35
14.73
74
8.23
Gross margin%
0.40
0.40
2.92
3.74
5.44
4.77
5.19
2.49
4.50
6.63
22.43
4.77
4.12
21
12.60
Operating margin%
15.22
15.67
12.85
15.40
15.93
18.73
17.15
19.23
18.32
18.23
6.11
18.32
16.54
8
6.79
Net margin%
13.27
12.88
13.96
16.59
16.64
18.84
19.17
18.83
21.66
21.66
17.53
19.17
17.74
66
16.68
P/E ratio (avg)x
26.86
30.32
34.56
33.02
30.14
30.58
28.99
32.00
34.59
31.64
18.30
31.64
31.11
12
37.02
EV/EBITx
29.26
27.91
29.16
26.52
25.41
23.52
24.72
27.92
26.17
26.01
13.58
26.01
26.35
28
24.02
FCF yield (avg)%
10.81
9.47
12.08
14.76
15.69
13.33
12.93
10.31
12.28
10.89
17.08
12.28
12.18
91
29.24
FCF margin%
14.08
14.07
14.34
16.06
15.09
12.79
14.83
16.90
14.05
15.30
2.68
14.83
14.58
47
0.136
FCF / Net incomex
0.135
0.119
0.112
0.119
0.108
0.119
0.113
0.119
0.112
0.119
0.664
0.119
0.119
69
25.79
ROIC%
16.96
14.61
12.75
14.94
16.86
17.44
17.57
15.02
17.61
18.08
28.75
17.57
16.91
22
3.25
Return on equity%
6.31
5.22
4.88
6.58
7.54
8.65
6.33
6.59
8.90
6.65
17.06
6.65
6.59
91
27.34
Return on assets%
29.25
31.25
30.09
27.33
25.22
26.05
23.74
25.56
27.28
24.61
11.36
25.56
26.66
33
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.31%
4.28%
—
17.83
EPS growth%
16.56
15.64
13.97
15.26
16.55
13.60
11.10
10.00
9.75
11.16
8.89
11.10
13.79
12
0.01
Bookvalue per shRM
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
10.04%
6.31%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.34%
0.72%
—
—
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
5.84%
1.82%
—
16.03
Div yield (avg)%
25.12
23.49
25.88
24.79
27.27
24.99
27.62
29.65
31.27
28.87
4.37
28.87
26.58
82
12.45
Payout ratio%
22.45
24.24
22.45
23.67
24.55
21.60
23.26
22.79
20.96
21.65
27.13
21.65
22.62
81
592.3
Shares (diluted)M
451.3
484.2
459.4
409.8
440.9
426.1
444.7
426.3
405.5
393.9
597.8
(2.23%)
(2.61%)
48
24.92
Buyback yield%
0.40
3.28
2.43
4.31
6.73
6.38
7.01
6.46
7.42
7.05
3.78
7.01
6.42
27
0.306
D/E ratiox
2.040
2.170
2.424
2.779
2.729
2.799
2.628
2.520
2.438
2.491
1.470
2.520
2.506
61
1.658
Enterprise valueRM M
5.745
6.168
5.502
5.784
5.537
5.914
5.739
6.079
5.369
5.522
14.69
(0.05%)
(1.70%)
11
0.793
LT debtRM M
7.280
7.276
7.392
7.061
7.891
7.406
7.906
8.819
9.129
10.36
2.414
5.60%
3.57%
8
Cost of revenue
7.91%
1.02×
Operating expenses
8.06%
1.03×
Property and equipment
20.10%
Spread over hurdle
19.72%