55.50
RevenueRM M
44.72
48.13
52.05
56.69
60.90
64.42
68.75
72.73
77.88
83.62
57.15
6.55%
7.28%
61
25.72
Revenue growth%
4.39
3.41
4.61
2.79
3.04
5.19
6.17
5.87
3.00
0.66
11.35
5.19
3.90
9
19.32
Gross margin%
11.01
8.35
7.40
7.99
9.55
9.99
7.38
9.31
11.49
12.03
10.99
9.99
9.43
94
17.38
Operating margin%
24.02
25.18
26.88
29.80
28.10
25.63
28.10
28.37
29.84
28.90
17.20
28.37
28.10
82
25.37
Net margin%
26.56
26.60
28.47
26.44
25.98
26.02
23.75
26.23
28.91
27.51
7.38
26.23
26.50
19
12.10
P/E ratio (avg)x
20.28
17.90
18.56
19.93
17.80
15.96
13.41
13.61
12.70
11.74
24.95
13.41
16.88
13
10.95
EV/EBITx
11.06
11.63
11.95
11.77
10.99
12.30
12.80
12.43
13.55
13.13
7.035
12.80
12.12
59
14.46
FCF yield (avg)%
17.54
15.35
13.08
14.67
12.95
10.51
11.00
13.52
13.70
11.00
22.12
11.00
13.30
21
11.84
FCF margin%
14.07
16.96
18.04
16.97
16.94
15.63
12.89
13.94
14.52
17.45
15.32
14.52
16.29
56
1.180
FCF / Net incomex
1.390
1.546
1.443
1.471
1.447
1.648
1.662
1.587
1.786
1.739
0.700
1.662
1.566
11
12.98
ROIC%
23.81
23.05
25.13
25.94
25.03
24.25
21.60
23.98
25.26
24.41
9.27
24.25
24.33
71
28.76
Return on equity%
23.19
22.69
21.03
20.64
19.52
20.59
20.15
18.97
19.90
21.70
8.95
20.15
20.62
49
10.60
Return on assets%
4.99
4.68
6.70
7.86
7.53
7.58
10.55
10.31
11.38
10.10
19.47
10.31
7.72
82
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
12.72%
8.52%
—
12.80
EPS growth%
16.12
16.50
16.65
14.48
15.31
15.98
15.64
16.56
17.99
16.45
10.48
16.45
16.29
73
—
Bookvalue per shRM
—
—
—
—
—
—
—
0.01
—
0.01
—
6.02%
2.07%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
3.91%
6.50%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
2.18%
(0.48%)
—
2.14
Div yield (avg)%
21.26
22.43
23.11
20.64
19.91
20.56
20.72
20.11
21.23
21.57
14.36
20.72
20.98
30
17.30
Payout ratio%
13.58
11.65
10.96
9.69
8.14
5.25
3.67
2.02
2.04
0.40
5.19
2.04
6.69
80
2.333
Shares (diluted)B
3.936
3.915
4.222
5.019
5.959
5.784
6.552
7.411
7.536
7.296
2.449
4.13%
7.97%
75
6.31
Buyback yield%
27.49
30.44
28.24
26.27
23.37
21.89
23.63
26.30
28.42
31.21
10.65
26.30
26.89
87
1.793
D/E ratiox
0.288
0.304
0.306
0.308
0.340
0.335
0.299
0.331
0.348
0.359
1.498
0.335
0.319
48
11.55
Enterprise valueRM M
14.64
12.56
12.82
11.53
10.19
10.66
10.92
10.70
9.480
10.09
31.07
(0.20%)
(2.96%)
92
27.54
LT debtRM M
9.826
10.48
9.515
9.131
9.978
10.28
9.785
10.12
9.099
8.335
45.59
(3.53%)
(0.70%)
39
Cost of revenue
7.28%
1.00×
Operating expenses
7.32%
1.00×
Property and equipment
17.28%
Spread over hurdle
(4.66%)