16.01
RevenueRM M
8.963
9.557
10.00
10.77
11.53
12.29
13.20
14.21
14.89
15.49
17.74
6.08%
6.36%
91
9.86
Revenue growth%
13.27
11.53
14.17
15.15
17.71
20.10
21.40
20.19
19.55
18.37
7.35
20.10
18.04
7
10.64
Gross margin%
13.46
15.12
14.15
14.60
13.56
14.64
13.92
11.47
9.99
11.77
20.08
11.77
13.74
85
9.37
Operating margin%
3.61
6.06
5.59
6.26
4.06
4.87
7.03
4.91
7.85
8.59
9.53
7.03
5.83
69
12.67
Net margin%
1.50
1.01
3.58
4.46
4.16
2.62
3.96
3.25
0.69
2.58
26.02
2.62
2.94
13
25.78
P/E ratio (avg)x
6.517
6.851
6.191
5.717
5.367
5.078
4.728
5.031
5.409
5.301
20.65
5.078
5.388
22
14.42
EV/EBITx
24.07
24.18
22.13
22.48
22.17
21.46
21.86
21.45
19.42
18.07
37.67
21.45
22.00
91
23.42
FCF yield (avg)%
21.29
22.17
22.48
22.46
22.02
22.42
23.45
24.75
26.92
28.17
7.32
24.75
22.47
7
23.89
FCF margin%
28.29
30.95
33.09
33.33
35.83
37.43
40.35
40.42
40.52
37.74
12.98
40.35
36.63
31
0.102
FCF / Net incomex
0.733
0.750
0.733
0.722
0.718
0.741
0.658
0.581
0.621
0.678
1.407
0.658
0.720
84
19.50
ROIC%
26.76
28.01
29.95
29.33
26.93
26.11
28.49
29.28
30.13
31.37
18.55
29.28
28.89
52
19.42
Return on equity%
13.48
13.59
12.31
14.47
16.25
14.63
15.06
16.51
19.42
19.42
2.05
16.51
14.84
20
24.43
Return on assets%
30.77
28.93
31.81
31.02
29.81
29.00
26.78
25.47
28.06
26.42
11.33
26.78
28.96
36
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
10.18%
10.70%
—
18.71
EPS growth%
4.18
4.09
5.70
6.55
5.74
5.30
5.79
3.45
3.05
2.13
2.12
3.45
4.74
64
0.01
Bookvalue per shRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
10.49%
12.09%
—
0.01
FCF per shareRM
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
13.49%
11.44%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.88%)
2.04%
—
28.09
Div yield (avg)%
16.87
19.75
19.99
18.79
19.95
22.44
21.48
20.92
21.65
23.03
17.57
21.65
20.45
83
22.70
Payout ratio%
8.38
10.21
9.21
11.17
10.58
7.99
5.60
7.06
7.94
8.75
17.16
7.94
8.56
62
708.5
Shares (diluted)M
595.3
594.3
528.1
573.2
525.9
505.1
536.7
526.4
474.6
488.9
690.2
(1.45%)
(3.02%)
87
12.19
Buyback yield%
18.66
16.21
14.28
14.54
11.73
12.83
14.26
16.65
16.62
17.72
6.05
16.62
15.38
61
1.308
D/E ratiox
0.866
0.959
0.985
0.945
0.920
0.944
1.068
1.064
1.104
1.077
0.598
1.068
0.972
46
1.920
Enterprise valueRM M
15.35
14.50
14.87
14.43
13.41
12.12
12.47
13.27
12.13
12.38
14.24
(1.60%)
(0.88%)
24
17.41
LT debtRM M
11.17
11.87
11.67
12.20
12.04
12.38
13.45
12.82
14.68
14.81
18.73
4.23%
4.28%
86
Cost of revenue
6.04%
0.97×
Operating expenses
7.11%
1.07×
Goodwill & intangibles
18.80%
Property and equipment
15.39%
Spread over hurdle
(6.09%)