30.20
RevenueRM M
35.43
37.38
38.24
39.87
42.13
43.13
44.82
45.25
47.71
50.39
33.12
3.65%
4.03%
64
7.96
Revenue growth%
17.77
18.65
16.09
18.73
21.32
23.15
21.14
21.61
20.20
20.84
11.44
21.14
20.52
80
22.05
Gross margin%
10.80
9.33
10.31
13.11
15.60
15.80
14.49
15.51
17.13
16.55
22.56
15.80
15.00
62
29.47
Operating margin%
15.84
14.26
15.53
12.96
13.94
16.92
17.36
19.50
21.31
22.58
11.42
19.50
16.38
14
28.47
Net margin%
27.48
28.73
29.69
29.28
28.30
29.93
31.17
30.84
29.20
30.08
5.92
30.08
29.49
27
28.78
P/E ratio (avg)x
22.07
25.97
30.13
32.08
37.13
38.36
37.95
36.64
40.27
42.51
29.42
38.36
36.88
39
34.00
EV/EBITx
5.331
5.365
5.774
5.561
4.923
5.182
5.707
5.078
4.494
4.132
32.68
5.078
5.257
38
6.69
FCF yield (avg)%
9.33
9.17
10.96
8.43
8.37
10.83
7.89
10.35
11.54
9.97
4.39
10.35
9.65
88
27.71
FCF margin%
5.01
2.24
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.35
12.48
0.40
0.40
35
1.547
FCF / Net incomex
1.192
1.117
1.058
1.100
1.119
1.079
1.021
1.054
1.159
1.102
1.090
1.079
1.101
15
15.65
ROIC%
10.79
11.74
13.84
11.23
13.72
16.72
19.00
19.58
21.82
20.25
11.35
19.58
15.28
56
26.60
Return on equity%
7.54
10.21
8.71
8.32
9.62
9.36
12.34
9.99
10.40
11.35
19.27
10.40
9.80
21
23.01
Return on assets%
6.77
8.40
7.87
8.80
7.68
4.94
6.54
8.65
10.65
8.67
21.81
8.65
8.13
48
0.01
EPSRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.65%
5.45%
—
26.33
EPS growth%
1.94
0.82
1.34
3.04
4.93
4.55
1.90
2.86
3.20
1.32
19.80
2.86
2.40
19
0.02
Bookvalue per shRM
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.02
9.62%
12.31%
—
0.01
FCF per shareRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
11.05%
12.53%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.36%
4.67%
—
23.00
Div yield (avg)%
11.51
11.67
11.38
11.32
12.30
13.19
13.24
11.28
12.70
11.97
11.50
12.70
11.82
67
11.96
Payout ratio%
12.87
12.87
14.85
14.99
13.42
14.94
12.62
12.69
10.68
9.84
13.06
12.62
12.87
28
0.807
Shares (diluted)B
1.132
1.222
1.282
1.278
1.351
1.396
1.324
1.562
1.616
1.712
0.806
4.85%
5.76%
74
10.84
Buyback yield%
0.40
0.40
2.76
5.02
6.40
3.64
4.03
3.88
4.11
3.69
10.17
3.88
3.79
17
0.373
D/E ratiox
1.950
1.974
2.194
2.252
2.350
2.347
2.629
2.647
2.978
3.409
1.186
2.647
2.349
56
31.77
Enterprise valueRM M
36.95
40.45
44.63
43.33
50.16
58.99
59.85
66.52
66.03
69.75
16.47
6.82%
7.48%
89
3.937
LT debtRM M
29.73
33.13
38.45
44.66
45.99
54.81
56.18
64.41
72.44
81.76
12.77
12.20%
10.63%
20
Cost of revenue
4.34%
1.03×
Operating expenses
3.70%
0.97×
Cash and investments
20.65%
Goodwill & intangibles
17.12%