64.46
RevenueRM M
58.57
61.75
65.50
68.62
73.63
79.43
86.26
90.55
97.29
103.6
69.75
7.06%
6.34%
86
7.61
Revenue growth%
26.66
24.86
23.18
25.90
23.40
26.18
23.67
25.43
25.62
27.02
13.26
25.62
25.52
32
2.83
Gross margin%
27.76
30.64
29.71
27.73
27.90
30.10
28.61
26.46
26.61
27.28
7.86
27.28
27.83
51
11.93
Operating margin%
23.64
26.03
26.81
28.22
30.32
28.86
26.82
24.04
21.07
22.52
5.33
24.04
26.42
6
20.59
Net margin%
6.34
8.06
5.10
3.33
0.96
0.40
0.40
0.40
2.97
2.69
23.95
0.40
2.83
67
23.86
P/E ratio (avg)x
30.78
31.35
32.74
36.01
35.94
33.49
30.99
31.20
28.96
27.53
22.08
30.99
31.27
41
17.75
EV/EBITx
21.62
24.87
28.59
31.56
30.37
34.80
35.32
40.22
46.50
47.64
10.17
40.22
33.18
49
12.32
FCF yield (avg)%
14.22
14.20
11.27
10.50
7.83
5.86
5.39
4.22
2.33
1.69
16.78
4.22
6.85
52
23.28
FCF margin%
5.49
6.29
5.63
3.70
1.40
3.88
6.59
6.58
3.75
6.25
8.43
6.25
5.56
14
0.152
FCF / Net incomex
0.166
0.164
0.165
0.172
0.196
0.198
0.211
0.234
0.246
0.277
0.226
0.234
0.197
61
13.53
ROIC%
0.40
2.27
5.12
6.13
8.42
7.00
6.01
5.83
8.57
10.54
21.37
7.00
6.07
43
6.83
Return on equity%
27.96
27.03
28.48
25.85
24.80
21.89
20.80
22.48
24.46
24.70
19.27
22.48
24.75
6
26.61
Return on assets%
23.28
21.57
19.97
19.97
20.24
18.45
19.49
20.72
23.41
22.76
17.50
20.72
20.48
74
0.02
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
4.02%
6.09%
—
14.95
EPS growth%
31.84
32.99
33.50
33.26
32.11
30.74
32.08
31.32
28.66
27.02
22.46
30.74
31.96
74
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
4.61%
1.15%
—
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
0.03
(1.71%)
1.69%
—
0.02
Dividend per shRM
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(4.33%)
(4.66%)
—
28.99
Div yield (avg)%
17.18
18.80
15.84
12.88
12.00
12.16
11.12
8.65
6.00
4.89
13.32
8.65
12.08
18
6.75
Payout ratio%
20.36
21.67
20.33
22.18
23.90
24.39
26.18
27.13
28.56
25.58
5.32
26.18
24.15
94
743.7
Shares (diluted)M
726.7
739.5
756.4
785.5
804.0
788.2
742.1
750.5
772.3
809.0
728.4
0.12%
1.14%
10
14.42
Buyback yield%
8.00
5.37
5.94
4.26
1.68
2.20
0.40
2.35
3.45
4.62
20.83
2.35
3.85
90
1.373
D/E ratiox
2.758
2.998
3.574
3.765
4.376
4.937
5.757
6.373
7.629
9.076
1.519
6.373
4.656
64
46.94
Enterprise valueRM M
76.88
78.12
72.14
76.38
74.40
71.21
73.45
68.53
67.41
63.19
59.12
(3.21%)
(1.24%)
83
75.97
LT debtRM M
20.32
23.79
27.10
31.35
34.06
38.78
39.60
41.97
45.16
43.04
51.06
4.79%
7.99%
84
Cost of revenue
6.19%
0.99×
Operating expenses
6.72%
1.04×
Property and equipment
16.47%
Goodwill & intangibles
16.01%
Spread over hurdle
(3.00%)