0.835
RevenueRM M
1.883
2.009
2.170
2.323
2.529
2.750
2.999
3.164
3.358
3.597
0.903
7.30%
7.42%
72
26.29
Revenue growth%
7.60
7.10
9.42
10.60
8.12
9.73
7.15
7.72
5.87
5.01
5.23
7.15
7.66
38
22.26
Gross margin%
25.36
26.74
27.42
26.81
27.20
25.54
23.09
24.21
22.22
24.50
17.85
24.21
25.45
65
27.29
Operating margin%
6.52
5.30
2.66
1.03
0.87
1.41
0.40
0.40
1.99
0.40
9.91
0.40
1.22
39
6.86
Net margin%
32.85
32.77
34.38
34.22
32.54
32.80
31.86
33.04
32.86
33.63
10.54
32.86
32.86
56
16.47
P/E ratio (avg)x
12.48
13.16
13.32
13.36
12.71
12.51
14.34
16.23
18.51
20.77
12.28
16.23
13.34
83
17.49
EV/EBITx
61.16
63.51
63.58
65.10
64.28
66.69
77.07
75.84
87.84
102.9
30.50
77.07
65.90
60
19.78
FCF yield (avg)%
17.28
17.54
16.96
14.88
14.35
15.58
12.62
12.45
12.71
10.60
12.41
12.62
14.61
57
12.70
FCF margin%
17.46
19.79
22.31
23.30
20.62
18.08
18.58
19.20
21.48
20.32
7.77
19.20
20.05
73
0.665
FCF / Net incomex
0.195
0.201
0.223
0.244
0.255
0.283
0.287
0.322
0.357
0.352
0.160
0.322
0.269
20
20.11
ROIC%
16.65
19.59
17.90
17.59
16.80
16.99
16.76
18.74
19.18
20.40
22.80
18.74
17.75
13
24.88
Return on equity%
16.65
19.47
18.47
16.12
18.60
17.29
14.66
12.65
15.07
17.61
22.83
15.07
16.97
71
22.82
Return on assets%
5.98
5.74
7.75
10.23
7.71
5.37
5.08
4.35
1.89
0.40
13.52
4.35
5.55
20
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
1.59%
5.65%
—
29.96
EPS growth%
16.21
16.23
18.81
16.30
18.75
18.98
20.37
20.92
23.57
24.36
17.89
20.92
18.90
15
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(2.23%)
(1.84%)
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
0.01
—
2.42%
0.90%
—
—
Dividend per shRM
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
10.38%
10.54%
—
17.42
Div yield (avg)%
0.40
1.24
2.44
0.40
0.40
0.40
1.89
3.56
5.18
7.58
16.49
3.56
1.56
48
20.59
Payout ratio%
18.63
18.05
15.35
14.13
11.26
13.42
14.83
13.40
14.95
13.88
17.81
13.88
14.48
43
553.6
Shares (diluted)M
406.1
435.4
444.7
474.3
467.0
473.8
528.6
503.3
483.5
488.6
570.5
0.91%
0.59%
51
11.55
Buyback yield%
17.20
19.96
19.31
21.50
18.56
17.30
14.40
13.74
14.30
15.65
14.76
14.40
17.25
85
0.545
D/E ratiox
1.294
1.122
0.984
0.969
0.895
0.811
0.743
0.684
0.604
0.569
0.430
0.684
0.853
35
0.861
Enterprise valueRM M
1.411
1.332
1.290
1.159
1.104
1.220
1.155
1.220
1.275
1.423
2.476
5.21%
(0.07%)
47
0.916
LT debtRM M
1.314
1.444
1.689
1.736
1.691
1.859
1.961
1.961
1.916
2.032
2.451
3.75%
6.09%
20
Cost of revenue
7.46%
1.00×
Operating expenses
7.64%
1.02×
Cash and investments
15.88%
Property and equipment
15.01%