4.317
RevenueRM M
2.172
2.319
2.481
2.607
2.716
2.885
3.035
3.129
3.333
3.535
4.431
5.41%
5.66%
85
4.92
Revenue growth%
32.39
34.22
35.15
37.52
36.24
39.09
38.13
38.75
37.76
38.47
6.37
38.47
37.64
63
24.21
Gross margin%
4.23
2.44
4.81
1.82
4.08
6.07
5.65
3.92
3.36
2.35
16.79
3.92
4.00
89
10.54
Operating margin%
15.85
15.64
15.22
13.73
10.95
10.40
11.08
13.39
11.69
9.76
5.39
11.08
12.54
64
12.63
Net margin%
12.86
12.30
11.97
9.61
9.20
8.43
5.45
8.15
9.75
11.52
13.49
8.43
9.68
60
24.67
P/E ratio (avg)x
27.34
29.60
33.74
33.62
34.99
33.61
38.46
43.87
50.74
56.67
26.57
43.87
34.37
30
35.17
EV/EBITx
22.84
25.25
26.18
25.92
23.71
23.91
23.56
23.69
26.09
24.81
20.55
23.91
24.36
46
22.92
FCF yield (avg)%
23.03
24.57
25.85
24.09
26.20
28.69
26.13
24.23
25.83
23.61
7.42
25.83
25.20
82
16.83
FCF margin%
6.52
3.82
1.57
4.55
1.79
4.75
4.22
3.14
4.11
6.55
5.80
4.22
4.17
24
0.551
FCF / Net incomex
0.636
0.716
0.681
0.664
0.743
0.796
0.855
0.883
0.888
1.036
0.582
0.883
0.770
53
20.49
ROIC%
28.38
25.65
23.39
25.07
23.12
22.86
25.23
27.71
29.37
28.41
2.09
27.71
25.44
94
17.44
Return on equity%
16.81
19.01
20.08
20.39
21.83
23.81
26.24
25.95
26.28
24.94
6.93
25.95
22.82
78
4.92
Return on assets%
11.97
14.52
13.47
15.42
16.93
19.01
19.50
19.03
20.61
20.51
9.29
19.50
17.97
80
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(5.36%)
(1.61%)
—
29.49
EPS growth%
8.36
6.46
7.75
6.73
7.29
6.68
3.94
4.91
5.30
3.25
18.55
4.91
6.57
10
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.84%
1.55%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
4.59%
7.91%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(1.16%)
(3.46%)
—
2.81
Div yield (avg)%
11.08
10.10
12.95
10.65
12.61
14.80
15.14
12.52
10.42
12.19
15.64
12.52
12.35
19
24.19
Payout ratio%
1.35
0.40
0.40
0.40
0.40
3.20
2.49
5.47
5.45
4.64
24.04
4.64
1.92
69
0.334
Shares (diluted)B
0.648
0.708
0.748
0.778
0.817
0.839
1.005
1.203
1.413
1.551
0.335
13.68%
9.98%
77
22.89
Buyback yield%
33.37
32.36
30.12
30.43
29.52
27.36
24.75
25.84
28.05
26.68
15.72
26.68
28.78
58
0.353
D/E ratiox
1.343
1.612
1.719
2.005
1.928
2.102
2.068
2.095
2.296
2.695
1.483
2.102
2.037
32
4.022
Enterprise valueRM M
3.110
3.310
3.250
3.630
3.238
3.339
3.451
3.482
3.646
3.321
3.844
0.50%
1.54%
20
1.534
LT debtRM M
1.257
1.321
1.443
1.547
1.709
1.662
1.615
1.920
2.221
2.232
2.513
5.49%
7.25%
61
Cost of revenue
5.65%
1.00×
Operating expenses
5.33%
0.97×
Property and equipment
17.77%
Cash and investments
17.23%
Goodwill & intangibles
16.44%