15.26
RevenueRM M
9.844
10.24
10.84
11.74
12.59
13.48
14.32
14.91
15.92
16.93
15.72
6.11%
6.21%
83
2.08
Revenue growth%
25.40
26.97
24.36
25.60
27.06
26.32
24.76
27.75
25.45
25.58
29.00
25.58
25.59
25
21.82
Gross margin%
5.56
4.70
6.18
4.59
2.93
3.30
6.24
6.42
7.01
4.52
26.02
6.24
5.13
32
9.50
Operating margin%
15.52
12.87
12.64
12.90
14.44
11.52
10.18
7.55
8.10
9.60
25.88
9.60
12.08
72
22.45
Net margin%
10.91
12.12
12.93
10.56
10.65
11.51
13.34
12.46
10.70
11.28
27.62
11.51
11.39
45
10.38
P/E ratio (avg)x
16.00
18.37
21.36
23.66
26.92
31.09
31.69
35.33
37.51
41.39
32.57
35.33
29.01
78
35.38
EV/EBITx
31.63
28.55
25.73
24.20
22.96
24.61
23.69
22.00
21.06
23.54
20.65
23.54
23.95
24
18.77
FCF yield (avg)%
37.24
35.87
34.24
31.86
30.06
29.42
28.69
30.53
32.55
35.52
11.16
30.53
32.20
35
25.25
FCF margin%
15.62
17.40
20.05
17.56
18.90
17.74
16.48
17.34
18.48
18.35
6.70
17.74
17.65
30
0.124
FCF / Net incomex
2.148
2.117
2.223
2.184
2.278
2.615
3.121
3.006
3.397
3.711
1.231
3.121
2.446
85
25.33
ROIC%
14.70
17.08
17.55
15.09
15.81
18.68
20.31
21.18
19.12
19.97
12.26
19.97
18.12
88
11.92
Return on equity%
10.10
12.32
13.34
12.73
13.05
11.51
9.65
11.50
13.97
12.81
11.21
11.51
12.52
33
11.39
Return on assets%
20.41
18.87
21.57
23.76
24.33
23.32
22.40
25.19
25.30
25.97
28.60
25.19
23.54
57
—
EPSRM
0.01
—
—
0.01
—
—
—
—
—
0.01
0.01
2.10%
0.33%
—
23.15
EPS growth%
5.92
4.39
6.48
6.88
9.85
11.15
9.14
6.98
5.00
7.45
20.01
7.45
6.93
61
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
2.40%
(0.20%)
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.11%
4.32%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.03
—
13.30%
10.32%
—
17.66
Div yield (avg)%
25.76
27.71
28.28
26.41
27.64
26.92
25.45
26.04
28.29
27.92
22.28
26.92
27.28
79
12.47
Payout ratio%
3.27
1.96
0.40
0.43
0.40
1.33
0.40
0.40
1.48
3.99
10.32
1.33
0.88
6
2.167
Shares (diluted)B
2.824
2.952
3.191
3.488
3.594
3.911
4.083
4.172
4.299
4.413
2.096
4.19%
5.41%
83
23.18
Buyback yield%
23.40
20.61
21.14
23.19
21.66
18.76
21.69
20.84
18.34
16.56
10.67
18.76
20.99
71
1.531
D/E ratiox
0.403
0.409
0.401
0.438
0.414
0.385
0.363
0.366
0.361
0.350
0.667
0.363
0.393
80
9.662
Enterprise valueRM M
20.93
21.18
20.43
21.87
23.97
26.08
27.23
29.06
27.64
27.48
10.59
2.77%
2.72%
49
12.65
LT debtRM M
4.201
4.236
3.847
3.406
3.315
3.004
2.774
2.894
2.762
2.552
12.55
(5.09%)
(4.59%)
23
Cost of revenue
5.89%
0.97×
Operating expenses
6.69%
1.05×
Property and equipment
16.98%
Goodwill & intangibles
14.81%
Spread over hurdle
(5.23%)