1.357
RevenueRM M
10.02
10.40
10.89
11.23
11.72
12.07
12.43
12.77
13.11
13.79
1.506
3.31%
3.63%
40
28.83
Revenue growth%
33.02
30.27
30.18
30.41
32.19
34.10
34.93
35.27
37.15
39.89
22.92
35.27
33.56
71
11.01
Gross margin%
11.04
10.11
9.31
10.63
8.80
6.17
5.80
6.85
5.78
4.85
21.15
5.80
7.83
22
25.52
Operating margin%
11.76
9.24
10.60
8.25
11.07
8.38
9.89
12.52
13.46
14.32
10.70
12.52
10.83
20
25.05
Net margin%
22.05
20.11
21.64
20.80
20.01
22.55
23.36
20.83
23.34
22.00
19.62
22.55
21.82
30
22.23
P/E ratio (avg)x
17.61
19.02
21.18
21.99
20.33
18.44
19.27
20.20
22.04
20.77
16.01
20.20
20.27
28
11.13
EV/EBITx
39.95
38.51
38.19
37.03
35.54
41.99
49.01
53.36
60.06
71.02
27.13
53.36
40.97
74
27.56
FCF yield (avg)%
16.92
17.37
17.83
15.66
15.32
12.85
11.40
8.71
6.22
7.73
15.24
8.71
14.08
87
9.80
FCF margin%
28.26
26.13
25.06
27.52
27.40
26.67
29.20
27.62
24.90
23.34
18.53
26.67
27.03
53
0.457
FCF / Net incomex
1.514
1.446
1.549
1.688
1.751
2.012
1.933
1.968
2.107
2.431
1.371
2.012
1.842
71
14.92
ROIC%
3.08
0.83
0.69
3.60
4.25
1.37
1.90
2.77
0.40
0.40
25.04
1.37
1.63
60
20.09
Return on equity%
33.90
36.68
37.88
35.07
33.41
35.28
35.06
33.37
33.50
32.79
26.68
33.50
34.48
85
21.34
Return on assets%
17.67
15.03
14.30
11.61
14.32
16.23
14.13
14.18
13.48
14.74
29.01
14.18
14.31
59
0.01
EPSRM
0.01
0.01
0.01
—
—
—
—
—
—
—
0.01
(3.73%)
(3.28%)
—
27.67
EPS growth%
16.29
19.00
20.64
20.70
22.65
19.85
19.92
22.21
23.81
25.04
25.66
22.21
20.67
31
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(3.53%)
(0.80%)
—
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
5.30%
5.53%
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(3.41%)
(2.46%)
—
8.03
Div yield (avg)%
14.00
16.60
17.79
14.82
14.23
13.36
12.42
12.44
11.27
13.25
11.35
12.44
13.68
72
7.62
Payout ratio%
9.95
10.97
8.42
8.46
10.67
8.13
9.65
9.59
7.58
5.73
4.16
8.13
9.02
71
605.5
Shares (diluted)M
562.0
615.5
552.6
600.8
554.3
612.0
635.3
634.7
590.1
562.8
600.2
0.30%
0.97%
72
21.52
Buyback yield%
26.58
27.86
29.84
28.61
30.61
31.63
29.91
29.80
28.64
26.68
17.75
29.80
29.22
74
0.941
D/E ratiox
0.293
0.315
0.348
0.372
0.409
0.440
0.412
0.402
0.448
0.438
0.244
0.438
0.406
54
9.811
Enterprise valueRM M
5.610
5.380
5.778
5.894
5.978
5.876
5.645
5.149
5.512
4.946
3.439
(3.72%)
(1.81%)
62
2.414
LT debtRM M
2.222
2.378
2.163
1.914
1.740
1.875
1.636
1.671
1.707
1.536
3.423
(2.46%)
(2.93%)
21
Cost of revenue
3.63%
1.00×
Operating expenses
3.30%
0.97×
Property and equipment
20.65%
Spread over hurdle
(1.97%)