47.70
RevenueRM M
64.66
65.54
64.97
65.77
67.88
70.30
69.63
71.91
73.01
75.05
49.67
2.03%
1.58%
29
12.97
Revenue growth%
20.26
22.60
22.92
22.16
23.35
25.10
22.78
21.91
23.69
21.70
2.77
22.78
22.69
55
14.39
Gross margin%
1.52
2.77
4.50
2.87
0.40
0.40
1.53
3.37
3.37
3.89
7.58
3.37
2.82
51
8.46
Operating margin%
19.40
21.35
21.84
20.98
22.61
22.56
20.26
23.04
21.78
19.60
18.23
21.78
21.57
32
29.89
Net margin%
24.57
22.45
20.11
22.02
20.99
23.34
21.22
22.47
24.92
22.49
17.84
22.49
22.46
78
30.79
P/E ratio (avg)x
18.20
18.17
17.07
19.52
20.47
23.65
25.41
26.41
29.81
30.10
26.06
26.41
22.06
9
12.76
EV/EBITx
49.60
52.26
58.10
65.91
71.90
70.48
76.98
82.66
78.15
80.31
11.37
78.15
71.19
52
15.73
FCF yield (avg)%
4.01
5.47
7.44
9.98
8.76
9.53
10.00
10.09
11.82
12.40
10.52
10.09
9.76
68
24.01
FCF margin%
19.46
17.86
17.22
20.16
22.76
20.94
21.06
21.13
19.71
19.38
26.31
20.94
19.94
75
0.399
FCF / Net incomex
0.990
1.009
0.913
0.979
1.018
1.051
0.943
0.843
0.745
0.788
1.485
0.843
0.961
90
12.94
ROIC%
14.72
13.15
12.78
12.03
12.98
15.09
15.90
15.64
15.91
18.08
11.97
15.90
14.90
44
18.00
Return on equity%
9.69
10.34
7.59
4.93
4.41
5.58
5.53
7.75
5.82
7.50
16.66
5.82
6.66
74
13.79
Return on assets%
15.07
14.05
16.32
14.51
14.71
11.81
9.24
11.49
12.25
13.01
3.27
11.81
13.53
11
0.03
EPSRM
0.10
0.11
0.09
0.10
0.10
0.11
0.11
0.10
0.10
0.11
0.03
1.02%
0.30%
—
4.38
EPS growth%
27.72
28.22
26.32
24.08
23.98
26.68
27.94
30.69
29.64
29.97
28.74
29.64
27.83
63
0.09
Bookvalue per shRM
0.08
0.08
0.09
0.08
0.08
0.08
0.09
0.10
0.09
0.09
0.07
3.79%
1.35%
—
0.02
FCF per shareRM
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
2.10%
4.11%
—
0.11
Dividend per shRM
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.07
0.05
(0.42%)
2.54%
—
11.82
Div yield (avg)%
17.40
18.17
20.91
19.32
19.06
17.03
15.94
17.05
19.00
21.25
15.27
17.05
18.58
21
24.91
Payout ratio%
6.00
5.59
4.09
1.30
1.79
0.40
0.40
2.73
5.66
3.97
4.46
2.73
3.35
89
204.9
Shares (diluted)M
206.6
206.3
220.7
243.3
210.6
210.6
189.2
168.0
180.9
159.2
202.3
(5.44%)
(3.68%)
15
28.50
Buyback yield%
23.31
24.62
23.72
26.44
28.95
27.41
29.61
27.30
26.12
25.82
15.28
27.30
26.28
88
1.727
D/E ratiox
0.254
0.267
0.272
0.264
0.248
0.254
0.270
0.280
0.311
0.323
0.246
0.280
0.269
44
70.56
Enterprise valueRM M
16.61
17.85
17.68
16.57
17.55
19.27
20.26
21.14
19.68
18.37
35.83
0.92%
0.72%
51
58.01
LT debtRM M
84.96
93.39
93.22
90.22
97.79
87.87
90.62
92.11
96.76
88.07
88.03
(2.07%)
1.29%
66
Cost of revenue
1.58%
1.00×
Operating expenses
1.77%
1.02×
Property and equipment
19.38%
Cash and investments
17.01%
Spread over hurdle
(3.19%)