74.29
RevenueRM M
82.69
86.42
86.90
88.71
90.57
90.80
91.32
93.99
94.83
95.74
76.78
1.12%
1.92%
70
25.02
Revenue growth%
12.32
12.66
14.13
12.70
15.31
16.94
15.44
13.90
14.33
11.89
8.64
14.33
14.01
77
19.76
Gross margin%
27.89
28.91
26.37
28.86
28.04
29.82
28.92
28.88
28.84
29.96
17.18
28.92
28.87
71
17.98
Operating margin%
25.21
23.99
21.58
21.42
20.29
21.57
20.36
23.10
21.45
20.05
23.64
21.45
21.51
41
19.80
Net margin%
26.32
25.65
22.66
24.89
25.64
24.76
22.90
20.90
23.75
26.75
21.30
23.75
24.82
11
25.38
P/E ratio (avg)x
34.74
33.05
33.60
36.37
39.10
42.75
48.60
45.97
49.97
52.31
28.22
48.60
40.93
88
22.44
EV/EBITx
27.64
26.57
30.00
29.93
29.93
34.46
31.89
31.14
34.01
32.75
17.75
32.75
30.57
42
27.94
FCF yield (avg)%
22.12
19.28
22.21
22.66
22.09
24.94
25.84
25.96
27.57
29.85
11.95
25.96
23.80
54
12.84
FCF margin%
0.40
1.45
1.23
2.17
2.23
0.40
0.40
0.40
0.40
0.40
6.78
0.40
0.40
85
0.164
FCF / Net incomex
0.687
0.810
0.852
0.834
0.820
0.940
0.992
1.153
1.154
1.128
0.588
1.128
0.896
37
29.28
ROIC%
10.69
7.77
6.63
9.20
8.38
10.09
8.40
7.51
4.64
4.38
11.45
7.51
8.07
45
8.11
Return on equity%
7.97
7.93
8.50
9.83
10.01
10.69
12.68
13.90
15.76
13.33
6.99
13.33
10.35
68
19.81
Return on assets%
24.92
26.65
27.58
26.90
25.94
23.51
22.44
23.16
24.67
23.82
4.95
23.51
24.80
75
0.01
EPSRM
0.07
0.07
0.08
0.09
0.09
0.09
0.09
0.11
0.12
0.14
0.01
10.03%
6.22%
—
24.81
EPS growth%
19.30
19.59
22.42
21.55
19.05
19.03
21.74
19.53
21.90
24.61
13.94
21.74
20.57
87
0.01
Bookvalue per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.91%
3.62%
—
0.05
FCF per shareRM
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.03
(4.37%)
0.41%
—
0.05
Dividend per shRM
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.01
2.11%
3.61%
—
22.26
Div yield (avg)%
2.73
3.29
3.86
3.78
4.79
6.08
7.09
5.34
3.69
2.06
4.84
5.34
3.82
69
5.21
Payout ratio%
5.29
4.31
2.29
3.83
4.89
5.61
5.53
5.32
7.92
7.30
10.17
5.61
5.31
35
0.896
Shares (diluted)B
1.318
1.423
1.336
1.316
1.280
1.374
1.547
1.639
1.621
1.544
0.879
3.82%
2.93%
64
7.75
Buyback yield%
24.43
22.74
21.76
24.12
24.19
26.78
29.18
31.43
31.16
29.00
3.33
29.18
25.60
57
1.651
D/E ratiox
0.966
0.902
0.955
0.989
1.010
1.126
1.192
1.106
1.020
1.004
1.154
1.106
1.007
7
67.11
Enterprise valueRM M
54.62
57.69
57.40
58.02
64.71
59.76
58.99
55.24
48.95
44.90
30.36
(7.05%)
(2.29%)
10
51.81
LT debtRM M
25.55
25.10
23.60
21.51
20.34
22.27
20.74
20.99
20.15
18.00
18.61
(2.42%)
(3.86%)
69
Cost of revenue
2.16%
1.02×
Operating expenses
2.08%
1.02×
Property and equipment
16.96%
Goodwill & intangibles
15.30%