32.09
RevenueRM M
44.46
46.42
48.69
51.37
55.38
57.75
60.37
64.28
67.35
72.57
33.13
5.55%
5.45%
34
3.29
Revenue growth%
25.38
25.10
22.61
24.50
26.91
24.36
22.45
24.76
27.10
30.00
14.45
24.76
24.93
16
2.50
Gross margin%
3.25
2.90
3.02
0.40
2.68
1.81
3.28
5.59
3.21
3.75
8.14
3.28
3.11
23
26.37
Operating margin%
15.71
14.09
16.84
18.80
21.31
21.86
24.68
21.95
21.43
24.20
22.36
21.95
21.37
25
12.34
Net margin%
16.34
18.70
20.23
21.53
19.45
18.40
16.21
14.41
17.13
19.31
17.75
17.13
18.55
33
27.46
P/E ratio (avg)x
32.61
34.85
39.34
41.62
45.79
49.32
49.30
50.83
58.20
56.39
30.75
50.83
47.55
67
19.87
EV/EBITx
16.21
14.37
14.46
14.88
14.15
14.60
15.49
14.62
15.78
16.86
17.83
15.49
14.75
23
18.45
FCF yield (avg)%
19.00
16.48
13.56
15.05
12.10
14.41
13.03
12.30
10.35
11.47
20.31
12.30
13.29
35
11.51
FCF margin%
26.87
26.40
25.79
27.75
26.98
26.82
28.81
28.97
30.03
29.95
29.02
28.97
27.36
17
1.176
FCF / Net incomex
2.083
2.239
2.172
2.154
2.187
2.172
2.333
2.302
2.514
2.280
1.433
2.302
2.213
10
15.21
ROIC%
22.50
22.22
23.84
24.97
22.79
21.41
22.67
21.45
19.04
18.88
5.48
21.41
22.36
75
7.47
Return on equity%
29.35
28.17
29.68
26.91
26.49
27.01
24.44
25.34
24.10
22.72
10.83
24.44
26.70
71
8.29
Return on assets%
26.35
27.96
28.84
26.52
26.47
25.58
24.55
26.61
28.67
25.72
26.80
25.72
26.49
90
0.02
EPSRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.62%
3.41%
—
19.63
EPS growth%
22.85
20.97
22.98
22.34
22.95
25.20
25.61
22.68
22.53
20.45
21.96
22.68
22.76
8
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(4.41%)
(3.62%)
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.22%
2.50%
—
0.01
Dividend per shRM
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.03
0.01
0.25%
(0.92%)
—
13.02
Div yield (avg)%
14.42
12.85
12.29
14.64
16.23
16.77
18.91
20.83
19.87
18.36
12.35
18.91
16.50
85
9.99
Payout ratio%
37.33
35.11
34.47
33.26
33.47
34.59
32.48
34.38
32.79
30.66
17.65
32.79
33.92
40
0.964
Shares (diluted)B
1.230
1.183
1.142
1.240
1.373
1.260
1.431
1.316
1.294
1.413
0.971
0.58%
2.71%
54
18.74
Buyback yield%
3.48
6.40
8.37
6.91
7.25
9.95
10.98
12.99
12.57
12.60
17.67
12.57
9.16
86
1.251
D/E ratiox
0.952
0.969
0.944
0.810
0.835
0.737
0.772
0.682
0.712
0.707
1.537
0.712
0.791
63
48.88
Enterprise valueRM M
7.420
7.879
7.907
8.116
8.151
8.665
8.801
9.490
10.14
9.744
42.73
3.64%
2.97%
30
56.90
LT debtRM M
15.32
14.38
14.75
17.09
18.77
18.38
20.21
21.95
20.68
22.37
44.38
3.57%
5.05%
67
Cost of revenue
5.52%
1.01×
Operating expenses
6.03%
1.06×
Goodwill & intangibles
18.38%
Property and equipment
15.22%