16.14
RevenueRM M
82.69
86.04
87.41
91.63
92.59
94.45
97.98
102.7
108.4
112.1
17.65
3.90%
3.67%
61
14.30
Revenue growth%
20.91
21.77
22.82
24.32
21.85
20.15
20.05
18.01
20.26
23.15
8.01
20.15
21.34
5
29.98
Gross margin%
16.95
16.65
19.24
16.93
15.80
18.80
17.84
16.04
15.08
12.63
14.24
16.04
16.79
77
2.76
Operating margin%
16.07
14.74
12.66
11.65
12.82
14.34
12.10
9.84
10.38
11.67
3.73
11.67
12.38
60
17.34
Net margin%
39.33
37.57
36.77
38.51
41.06
38.76
37.16
37.92
39.94
39.91
6.26
38.76
38.63
38
32.75
P/E ratio (avg)x
27.37
25.33
24.34
23.10
22.48
24.21
24.27
25.37
26.28
28.95
34.86
25.37
24.84
72
37.85
EV/EBITx
25.15
28.55
28.65
27.81
26.81
25.84
27.62
30.76
34.26
37.18
29.50
30.76
28.18
19
20.13
FCF yield (avg)%
2.85
1.14
0.83
2.19
0.40
3.22
5.55
4.85
2.35
2.16
23.54
3.22
2.27
53
18.98
FCF margin%
20.86
23.50
22.68
22.12
24.66
25.61
23.07
22.06
19.82
18.83
3.57
22.06
22.40
28
0.642
FCF / Net incomex
1.063
1.262
1.452
1.652
1.714
2.032
2.143
2.262
2.413
2.498
0.855
2.262
1.873
59
3.82
ROIC%
30.65
32.22
30.59
31.80
31.96
33.89
34.96
33.58
36.24
37.81
15.13
34.96
32.90
94
11.00
Return on equity%
23.92
23.69
24.05
23.26
20.83
18.68
20.23
20.00
19.32
19.62
29.24
19.62
20.53
86
28.29
Return on assets%
24.08
21.89
22.39
23.37
23.99
21.59
20.25
22.49
21.07
22.45
4.45
21.59
22.42
89
0.05
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
3.50%
1.66%
—
26.32
EPS growth%
21.85
21.11
23.19
25.09
26.70
29.30
30.35
31.13
28.98
29.02
4.86
29.30
27.84
37
0.03
Bookvalue per shRM
0.09
0.10
0.11
0.13
0.15
0.15
0.14
0.16
0.16
0.18
0.03
4.17%
7.95%
—
0.04
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(6.97%)
(5.96%)
—
0.02
Dividend per shRM
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.05
(5.38%)
(3.28%)
—
23.44
Div yield (avg)%
13.05
13.10
11.31
10.68
8.44
10.55
12.56
10.69
10.31
11.97
27.08
10.69
11.00
6
24.54
Payout ratio%
13.02
14.77
14.02
12.33
13.01
13.37
10.91
13.81
13.27
15.82
3.10
13.37
13.32
35
675.2
Shares (diluted)M
636.1
692.9
650.0
678.5
654.1
596.5
643.1
615.9
701.4
692.1
690.6
1.14%
1.11%
50
19.21
Buyback yield%
29.03
26.06
23.38
26.13
27.85
26.23
23.32
22.42
21.75
20.19
21.92
22.42
24.72
62
1.570
D/E ratiox
2.306
2.130
2.383
2.410
2.374
2.479
2.465
2.384
2.421
2.602
1.252
2.465
2.397
78
89.29
Enterprise valueRM M
67.60
71.01
70.47
66.55
76.21
81.18
88.15
101.8
115.7
128.5
88.53
11.02%
7.16%
43
30.38
LT debtRM M
51.61
57.11
63.57
56.01
53.22
55.80
55.55
52.44
54.55
55.08
49.64
0.69%
0.86%
15
Cost of revenue
3.44%
0.98×
Operating expenses
3.83%
1.02×
Property and equipment
18.74%