0.486
RevenueRM M
1.169
1.203
1.273
1.335
1.391
1.427
1.516
1.582
1.678
1.737
0.519
4.54%
4.64%
48
16.04
Revenue growth%
23.05
25.29
27.95
24.97
22.22
23.19
24.44
26.69
28.07
26.81
12.91
26.69
25.13
11
18.20
Gross margin%
16.43
15.45
18.09
15.64
14.98
16.00
18.25
15.59
16.56
16.81
21.47
16.56
16.22
27
28.45
Operating margin%
15.47
12.98
15.27
14.91
15.14
12.25
13.88
13.04
10.29
7.46
16.07
12.25
13.46
70
2.31
Net margin%
30.48
28.96
27.13
27.53
24.53
26.64
26.74
28.30
29.60
32.40
18.81
28.30
27.91
45
35.34
P/E ratio (avg)x
39.89
47.54
55.56
62.55
73.07
74.91
84.14
89.61
88.47
85.41
15.72
85.41
73.99
62
33.17
EV/EBITx
31.79
36.11
38.81
43.65
47.01
44.21
45.67
42.99
42.65
39.41
19.99
42.99
42.82
31
12.62
FCF yield (avg)%
4.23
3.11
1.55
0.55
2.16
0.71
1.11
0.40
0.40
0.40
4.92
0.40
0.91
63
3.53
FCF margin%
31.16
31.42
32.55
30.63
27.93
30.93
33.92
35.69
32.81
32.89
19.13
32.89
31.98
16
1.077
FCF / Net incomex
2.266
2.280
2.444
2.392
2.343
2.216
2.265
2.346
2.276
2.428
1.774
2.276
2.311
21
17.20
ROIC%
21.50
22.99
25.50
24.33
23.29
22.72
22.50
25.09
24.25
23.92
9.52
23.92
23.60
55
25.89
Return on equity%
29.04
31.73
29.06
27.34
28.49
26.92
29.14
30.94
32.47
31.18
20.61
30.94
29.10
78
10.68
Return on assets%
22.27
21.59
22.67
24.75
27.64
28.87
29.82
29.63
30.86
30.40
15.15
29.82
28.25
49
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
9.86%
7.10%
—
26.35
EPS growth%
26.46
28.76
29.73
29.15
30.71
32.48
34.40
32.56
34.76
31.88
18.84
32.56
31.30
66
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
12.37%
9.79%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(1.66%)
(0.90%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
2.19%
(0.24%)
—
7.62
Div yield (avg)%
16.00
13.88
14.77
12.77
9.78
12.51
11.26
13.03
15.37
14.90
14.95
13.03
13.46
27
19.22
Payout ratio%
15.18
15.89
15.88
17.20
19.57
21.86
21.91
19.86
21.22
20.91
29.19
21.22
19.71
67
1.533
Shares (diluted)B
1.289
1.326
1.213
1.106
0.944
0.938
1.013
1.020
1.040
0.995
1.535
1.06%
(3.76%)
83
24.18
Buyback yield%
7.66
5.22
8.14
6.38
3.54
1.45
0.40
0.40
0.40
2.45
22.92
0.40
3.00
33
1.539
D/E ratiox
2.113
2.265
2.071
2.319
2.153
2.159
2.354
2.530
2.563
2.336
1.300
2.354
2.292
90
0.891
Enterprise valueRM M
1.313
1.177
1.269
1.149
1.165
1.112
1.162
1.246
1.200
1.195
1.097
0.50%
(0.89%)
46
0.393
LT debtRM M
1.902
2.158
2.289
2.446
2.891
2.928
3.251
3.562
3.947
3.749
0.633
5.33%
8.26%
76
Cost of revenue
4.63%
1.00×
Operating expenses
4.18%
0.96×
Property and equipment
18.39%
Cash and investments
16.35%
Spread over hurdle
(5.32%)