51.34
RevenueRM M
36.13
38.74
41.67
43.74
46.80
49.02
52.56
55.27
58.07
63.56
54.33
6.31%
6.56%
49
19.71
Revenue growth%
19.63
21.41
24.30
22.72
21.17
23.62
25.92
27.75
28.51
30.80
14.04
27.75
23.96
53
7.03
Gross margin%
13.09
12.29
12.11
9.74
11.65
14.16
11.55
10.77
10.23
10.20
4.11
10.77
11.60
59
5.62
Operating margin%
15.50
12.50
11.85
12.16
9.25
10.68
8.33
10.04
12.27
9.88
27.44
10.04
11.26
58
23.03
Net margin%
19.61
21.04
24.02
25.25
26.88
26.45
24.00
26.67
27.97
30.38
12.92
26.67
25.85
44
36.18
P/E ratio (avg)x
54.47
62.04
62.09
69.38
82.24
92.34
98.24
104.1
108.4
117.9
6.414
104.1
87.29
14
19.45
EV/EBITx
33.53
35.55
33.80
35.53
34.65
38.28
37.79
36.78
33.14
36.24
7.902
36.78
35.54
82
24.47
FCF yield (avg)%
26.59
24.22
22.96
23.52
21.32
18.83
19.61
20.85
21.73
19.81
21.18
19.81
21.52
13
27.71
FCF margin%
0.40
0.40
2.34
3.82
5.37
3.32
4.65
5.21
4.79
5.56
29.46
4.79
4.24
44
0.933
FCF / Net incomex
0.681
0.795
0.835
0.930
0.906
1.015
1.063
1.036
1.222
1.249
0.955
1.063
0.972
55
9.13
ROIC%
2.49
2.35
4.89
6.27
3.46
2.10
4.16
5.35
8.31
8.78
2.33
5.35
4.53
78
4.31
Return on equity%
28.68
26.41
24.30
24.52
25.19
24.30
25.39
23.41
24.91
25.97
25.49
24.91
25.05
62
6.33
Return on assets%
28.48
31.45
32.90
34.44
31.87
29.43
31.70
31.65
33.06
30.68
15.59
31.65
31.68
25
0.03
EPSRM
0.09
0.10
0.11
0.12
0.12
0.13
0.13
0.14
0.14
0.16
0.04
6.25%
5.97%
—
18.14
EPS growth%
30.19
31.68
29.49
26.65
27.95
27.48
26.71
28.42
29.79
28.44
7.50
28.42
28.43
23
0.02
Bookvalue per shRM
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
8.06%
9.76%
—
0.05
FCF per shareRM
0.08
0.09
0.10
0.10
0.11
0.11
0.11
0.12
0.13
0.14
0.02
4.95%
5.54%
—
0.06
Dividend per shRM
0.11
0.12
0.13
0.14
0.13
0.13
0.14
0.16
0.15
0.15
0.02
3.72%
3.65%
—
16.61
Div yield (avg)%
29.26
27.61
29.73
31.63
31.34
32.41
35.20
33.46
35.35
34.01
10.14
34.01
32.02
86
29.62
Payout ratio%
27.68
26.65
25.79
23.32
20.97
20.73
22.38
21.32
19.08
18.60
29.14
20.73
21.85
21
0.678
Shares (diluted)B
0.883
1.026
1.059
1.270
1.294
1.509
1.473
1.669
1.912
1.909
0.647
8.08%
8.96%
62
12.41
Buyback yield%
12.70
12.97
15.90
14.91
14.57
16.25
14.65
14.62
11.81
10.33
3.23
14.62
14.60
79
0.533
D/E ratiox
1.045
1.155
1.110
1.119
1.197
1.217
1.314
1.318
1.420
1.324
0.354
1.318
1.207
34
30.23
Enterprise valueRM M
38.14
40.57
44.60
43.34
47.15
43.30
43.92
45.02
45.83
44.94
10.82
(0.96%)
3.01%
74
62.04
LT debtRM M
7.466
7.142
6.890
8.033
8.595
9.374
10.39
10.41
11.92
11.67
56.34
6.31%
6.07%
59
Cost of revenue
6.50%
0.99×
Operating expenses
6.74%
1.02×
Goodwill & intangibles
19.57%
Cash and investments
13.90%