2.605
RevenueRM M
11.00
11.39
11.78
12.06
12.56
13.05
13.85
14.27
15.02
15.82
2.695
4.73%
4.06%
42
9.69
Revenue growth%
30.09
32.89
31.39
32.07
34.09
36.54
36.76
38.85
40.46
39.14
15.99
38.85
35.31
51
11.25
Gross margin%
13.18
10.59
11.08
12.66
10.61
9.91
11.98
14.50
12.24
11.99
21.58
11.99
11.99
83
5.28
Operating margin%
3.22
5.75
7.88
8.41
5.86
5.18
2.61
4.99
6.32
5.35
12.77
5.18
5.55
26
5.73
Net margin%
29.72
28.30
29.99
30.39
31.17
30.23
27.78
29.29
29.26
32.10
13.18
29.29
29.86
32
37.43
P/E ratio (avg)x
24.64
27.19
30.37
32.65
37.92
42.46
43.03
46.21
46.83
47.00
36.43
46.21
40.19
22
29.47
EV/EBITx
20.86
21.24
20.40
17.87
17.60
15.39
16.24
14.80
13.59
13.42
8.972
14.80
16.92
68
20.98
FCF yield (avg)%
13.73
13.56
15.16
12.36
15.19
16.25
15.20
14.64
16.18
14.16
29.26
15.20
14.90
19
29.45
FCF margin%
13.29
13.65
14.61
13.29
10.88
12.61
15.10
16.97
14.53
11.90
27.42
14.53
13.47
66
1.060
FCF / Net incomex
0.391
0.461
0.501
0.524
0.562
0.546
0.627
0.629
0.734
0.791
0.167
0.629
0.554
54
26.71
ROIC%
7.51
5.03
7.93
9.21
11.00
11.85
10.92
9.05
10.91
8.58
23.21
10.91
9.13
48
10.72
Return on equity%
25.01
22.06
20.30
18.47
16.44
16.15
13.29
15.72
14.05
14.20
25.89
14.20
16.30
59
2.79
Return on assets%
31.24
31.35
32.02
32.21
29.26
27.83
26.18
23.44
22.83
22.35
18.01
23.44
28.55
61
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
0.92%
1.36%
—
29.09
EPS growth%
13.56
15.37
15.79
16.58
16.35
14.91
16.59
17.43
17.76
19.33
11.38
17.43
16.46
68
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
1.24%
0.09%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(5.29%)
(2.21%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
2.60%
1.49%
—
15.49
Div yield (avg)%
11.63
11.91
10.47
13.04
12.88
12.05
10.35
8.77
7.29
6.28
8.35
8.77
11.05
10
21.59
Payout ratio%
0.40
0.57
1.72
4.54
7.17
4.79
2.59
5.22
3.67
1.71
10.13
3.67
3.13
18
1.432
Shares (diluted)B
1.393
1.563
1.547
1.516
1.522
1.449
1.651
1.710
1.683
1.879
1.411
4.31%
2.56%
14
13.31
Buyback yield%
8.30
7.56
9.75
11.39
9.34
11.68
12.34
13.24
14.66
14.60
25.20
13.24
11.53
79
0.484
D/E ratiox
0.866
0.816
0.861
0.804
0.739
0.811
0.826
0.842
0.875
0.773
1.714
0.826
0.821
63
7.357
Enterprise valueRM M
10.21
9.673
8.281
8.453
8.495
8.599
7.570
6.537
6.358
5.514
6.194
(8.28%)
(5.95%)
10
5.671
LT debtRM M
10.13
10.67
9.916
9.515
9.078
8.697
7.737
6.785
6.973
6.163
10.80
(7.45%)
(4.49%)
46
Cost of revenue
4.06%
1.00×
Operating expenses
3.82%
0.98×
Goodwill & intangibles
18.95%
Cash and investments
13.37%
Spread over hurdle
50.50%