0.086
RevenueRM B
0.686
0.735
0.798
0.874
0.950
1.009
1.108
1.177
1.285
1.364
0.088
7.51%
8.10%
81
19.63
Revenue growth%
24.78
24.24
22.09
20.75
20.27
21.79
21.99
22.98
21.40
24.31
8.11
21.99
22.04
41
6.48
Gross margin%
4.88
6.22
6.82
7.16
9.92
8.52
8.14
6.15
3.52
2.92
2.59
6.15
6.52
8
18.08
Operating margin%
11.57
9.80
12.54
12.24
11.53
11.10
10.42
10.93
11.33
11.56
25.83
11.10
11.43
25
27.45
Net margin%
13.66
14.61
12.38
14.57
13.91
12.31
11.20
11.96
13.10
15.06
27.64
12.31
13.38
21
33.63
P/E ratio (avg)x
24.74
26.45
27.44
25.00
21.60
19.58
17.28
18.89
17.73
15.89
33.53
17.73
20.59
46
33.68
EV/EBITx
29.92
30.78
34.12
38.31
35.90
34.91
34.96
31.18
31.13
34.89
15.10
34.89
34.51
14
11.33
FCF yield (avg)%
12.29
11.77
13.20
11.15
9.45
10.12
8.70
8.29
9.17
8.43
6.32
8.70
9.79
23
27.26
FCF margin%
32.58
34.88
32.92
31.73
29.02
28.14
25.66
23.07
25.50
27.13
20.32
25.66
28.58
6
1.123
FCF / Net incomex
1.712
1.898
1.874
1.933
2.192
2.436
2.602
2.787
3.166
3.649
1.498
2.787
2.314
23
20.22
ROIC%
22.64
24.29
25.50
28.17
29.39
31.03
33.89
33.47
34.78
33.83
16.01
33.83
30.21
38
17.31
Return on equity%
21.66
21.01
22.47
22.21
22.45
20.36
21.89
20.61
21.41
18.72
3.63
20.61
21.54
74
21.40
Return on assets%
18.81
16.42
17.68
16.98
19.03
19.36
21.04
18.67
20.03
22.11
3.19
20.03
18.92
23
0.59
EPSRM
0.49
0.52
0.52
0.60
0.70
0.70
0.81
0.87
1.02
1.24
0.61
12.10%
9.46%
—
9.14
EPS growth%
25.76
28.39
31.34
30.84
29.48
31.62
28.73
26.48
26.42
29.35
28.53
28.73
29.04
37
0.59
Bookvalue per shRM
0.35
0.39
0.45
0.53
0.60
0.69
0.76
0.77
0.79
0.81
0.62
6.33%
8.36%
—
0.17
FCF per shareRM
0.57
0.64
0.65
0.67
0.75
0.74
0.85
0.93
1.11
1.33
0.68
12.09%
9.17%
—
0.56
Dividend per shRM
0.39
0.38
0.36
0.34
0.37
0.38
0.40
0.35
0.35
0.35
0.56
(0.97%)
(2.21%)
—
3.87
Div yield (avg)%
23.35
23.07
25.41
28.31
30.19
27.84
25.43
26.30
23.60
22.04
21.85
25.43
25.42
45
18.72
Payout ratio%
8.31
5.94
7.49
8.95
11.01
10.21
7.60
5.91
4.75
5.58
6.28
5.91
7.55
42
0.880
Shares (diluted)B
1.402
1.678
1.930
2.111
2.418
2.755
2.866
3.110
3.692
3.805
0.917
9.49%
12.16%
79
21.40
Buyback yield%
26.02
28.01
26.41
24.26
24.24
24.99
24.28
24.51
25.52
27.73
25.06
24.99
25.26
23
0.993
D/E ratiox
0.538
0.537
0.569
0.648
0.635
0.605
0.603
0.663
0.756
0.873
1.107
0.663
0.620
34
0.586
Enterprise valueRM B
1.042
0.908
0.957
0.973
0.997
1.056
0.994
1.044
1.009
0.956
1.002
(0.84%)
(0.41%)
61
0.621
LT debtRM B
0.079
0.087
0.096
0.109
0.107
0.103
0.112
0.125
0.118
0.135
1.011
4.75%
6.55%
93
Cost of revenue
8.10%
1.00×
Operating expenses
7.69%
0.96×
Property and equipment
15.86%
Goodwill & intangibles
15.18%
Spread over hurdle
(6.07%)