11.73
RevenueRM M
35.06
36.43
37.75
38.90
39.81
40.64
43.22
44.98
47.14
49.68
13.03
4.53%
3.83%
29
22.59
Revenue growth%
24.55
26.26
25.81
25.26
24.26
27.08
24.33
23.99
23.37
26.34
27.80
24.33
24.91
51
19.69
Gross margin%
19.82
22.11
21.73
22.59
24.91
22.71
24.55
24.45
23.27
25.49
23.03
24.45
22.99
29
28.11
Operating margin%
25.65
23.47
23.94
23.87
21.18
19.84
17.22
15.19
13.87
14.96
7.23
15.19
20.51
93
15.00
Net margin%
27.38
24.67
26.35
25.09
26.10
24.10
24.73
24.69
27.07
29.53
5.95
24.73
25.59
75
27.73
P/E ratio (avg)x
34.23
40.11
41.13
39.96
45.34
46.02
52.12
57.01
57.86
62.44
23.88
57.01
45.68
84
11.95
EV/EBITx
17.04
16.46
18.58
19.37
18.95
18.85
19.28
18.09
19.89
18.01
8.158
18.85
18.71
57
19.77
FCF yield (avg)%
24.24
25.51
25.71
27.49
25.20
23.56
25.57
22.82
22.41
24.35
27.99
23.56
24.78
57
11.13
FCF margin%
3.28
6.25
8.64
8.10
8.51
7.81
5.69
5.86
5.41
4.06
14.57
5.69
6.05
53
0.547
FCF / Net incomex
0.781
0.746
0.720
0.683
0.696
0.730
0.744
0.795
0.714
0.641
0.613
0.730
0.725
17
13.07
ROIC%
2.67
2.19
3.03
3.61
1.34
4.28
6.15
8.64
8.27
6.06
10.04
6.15
3.95
74
18.10
Return on equity%
27.43
26.48
25.08
27.72
28.53
27.60
26.07
28.02
30.91
29.81
16.85
28.02
27.66
31
9.67
Return on assets%
17.30
17.69
19.22
21.45
23.33
25.75
23.87
23.98
26.54
26.29
19.83
25.75
23.60
75
0.01
EPSRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.01
7.49%
7.18%
—
19.52
EPS growth%
14.26
15.69
17.85
18.64
20.95
19.97
20.47
19.17
19.55
19.30
10.29
19.55
19.24
86
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
0.73%
(0.30%)
—
—
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
7.37%
6.60%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
0.01
(5.13%)
(3.70%)
—
9.37
Div yield (avg)%
29.56
31.32
30.72
32.98
32.09
33.57
34.80
37.58
35.36
35.79
8.82
35.36
33.28
29
13.30
Payout ratio%
14.80
14.36
16.22
17.65
14.86
12.78
14.70
16.90
18.41
20.85
23.06
16.90
15.54
50
2.290
Shares (diluted)B
2.597
2.511
2.756
2.544
2.383
2.485
2.547
2.877
2.980
3.046
2.340
5.03%
1.35%
29
27.03
Buyback yield%
5.82
7.95
9.64
6.83
7.16
5.59
3.58
1.89
1.09
2.71
29.39
2.71
5.70
70
1.151
D/E ratiox
0.468
0.517
0.570
0.599
0.616
0.635
0.707
0.658
0.666
0.602
1.073
0.658
0.609
52
40.80
Enterprise valueRM M
64.63
66.68
66.41
68.96
80.05
79.48
88.22
93.12
104.7
119.3
6.130
8.30%
6.04%
76
39.38
LT debtRM M
17.74
19.12
16.71
17.53
17.37
15.02
16.30
16.72
16.54
17.32
24.72
(0.06%)
0.62%
67
Cost of revenue
3.63%
0.98×
Operating expenses
4.51%
1.07×
Goodwill & intangibles
16.02%
Property and equipment
14.20%