8.272
RevenueRM M
23.93
24.52
24.56
24.41
24.91
24.80
24.26
24.15
24.18
23.63
9.033
(1.05%)
0.04%
91
22.07
Revenue growth%
21.62
24.25
23.76
25.69
23.96
23.80
22.11
23.58
25.38
27.17
17.95
23.80
23.88
19
14.91
Gross margin%
12.36
11.53
12.47
13.89
12.10
13.44
11.84
13.50
12.67
10.28
7.05
12.67
12.41
80
22.45
Operating margin%
19.78
19.93
18.97
16.27
17.82
18.72
16.68
15.88
14.22
11.85
21.46
15.88
17.25
19
24.92
Net margin%
24.56
26.14
25.13
24.76
24.33
23.16
22.39
24.39
25.55
27.25
7.49
24.39
24.66
10
27.98
P/E ratio (avg)x
11.89
12.51
13.48
12.91
13.80
14.67
13.45
13.79
14.36
14.49
8.327
14.36
13.63
85
14.07
EV/EBITx
23.79
25.03
27.78
27.82
30.95
30.21
35.29
38.33
39.40
40.94
14.96
38.33
30.58
64
4.63
FCF yield (avg)%
34.25
35.07
37.58
36.75
34.01
33.31
31.49
34.38
34.97
37.65
19.53
34.38
34.68
83
2.36
FCF margin%
13.00
12.00
14.64
14.09
12.08
9.13
7.97
7.38
8.16
7.27
17.63
7.97
10.57
22
1.749
FCF / Net incomex
0.681
0.753
0.770
0.750
0.702
0.750
0.708
0.781
0.715
0.689
0.229
0.715
0.733
8
21.57
ROIC%
17.11
17.83
16.83
15.96
17.77
18.41
18.05
19.14
20.16
21.04
9.31
19.14
17.94
12
28.65
Return on equity%
8.41
8.39
6.13
6.30
5.70
7.65
9.07
7.96
7.97
6.43
11.75
7.96
7.81
26
29.87
Return on assets%
26.01
26.69
29.69
29.63
29.56
27.46
28.80
28.07
29.02
31.00
27.99
28.80
28.91
70
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(7.12%)
(4.29%)
—
10.52
EPS growth%
29.85
30.83
29.56
31.28
32.45
31.39
31.02
33.68
32.09
33.49
24.33
32.09
31.34
55
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
(6.39%)
(5.13%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.88%
3.13%
—
0.01
Dividend per shRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.02
7.74%
7.81%
—
7.39
Div yield (avg)%
19.34
21.52
21.86
21.68
24.11
22.74
23.53
21.64
20.91
23.07
20.97
22.74
21.77
29
13.16
Payout ratio%
24.56
21.78
22.71
21.68
22.62
21.12
23.10
24.25
26.34
24.57
12.14
24.25
22.90
35
320.5
Shares (diluted)M
258.6
269.8
242.5
245.9
254.4
278.0
244.5
267.0
290.8
305.2
326.1
3.71%
1.01%
85
4.62
Buyback yield%
1.76
3.35
4.62
5.11
4.12
6.64
5.79
6.56
7.70
6.01
16.85
6.56
5.45
72
0.675
D/E ratiox
0.442
0.411
0.427
0.480
0.518
0.469
0.511
0.543
0.595
0.664
0.244
0.543
0.496
23
10.81
Enterprise valueRM M
1.000
1.045
0.894
0.761
0.691
0.751
0.813
0.705
0.680
0.646
5.927
(1.32%)
(5.08%)
40
25.27
LT debtRM M
11.39
11.52
12.19
12.76
13.02
13.86
12.66
12.35
12.87
14.28
6.874
1.87%
3.38%
86
Cost of revenue
(0.07%)
0.99×
Operating expenses
0.91%
1.09×
Property and equipment
16.10%
Spread over hurdle
32.01%