1.800
RevenueRM M
17.56
17.97
18.66
19.65
20.90
21.44
22.27
23.13
24.48
25.27
1.969
3.87%
4.34%
94
4.62
Revenue growth%
11.05
8.59
7.41
6.65
8.20
10.27
7.87
7.02
5.34
3.65
14.17
7.02
7.64
72
6.54
Gross margin%
7.09
9.30
11.03
8.63
8.47
11.20
13.64
15.71
13.04
11.59
9.28
13.04
11.12
73
6.09
Operating margin%
16.76
19.55
20.05
17.16
18.35
15.61
16.73
15.78
14.37
11.65
22.01
15.61
16.74
68
27.04
Net margin%
18.46
18.34
18.34
15.46
13.19
11.03
11.19
8.53
10.76
8.90
14.62
10.76
12.19
16
33.66
P/E ratio (avg)x
17.18
18.42
16.59
16.54
15.91
15.13
16.38
16.02
17.45
16.69
23.72
16.38
16.56
47
17.06
EV/EBITx
22.01
20.56
21.46
24.19
23.44
23.24
25.64
28.20
31.80
36.08
32.62
28.20
23.81
63
28.43
FCF yield (avg)%
29.63
27.06
29.19
26.75
24.51
23.69
22.98
25.47
27.82
25.89
25.80
25.47
26.32
95
29.53
FCF margin%
9.65
6.72
5.91
8.32
11.30
10.13
9.58
10.40
12.81
11.72
4.87
10.40
9.89
86
1.528
FCF / Net incomex
1.446
1.373
1.279
1.282
1.301
1.190
1.288
1.176
1.195
1.255
0.145
1.195
1.280
61
10.63
ROIC%
16.63
15.40
16.93
14.48
14.75
14.65
15.75
15.08
14.30
12.28
20.10
14.65
14.91
11
25.57
Return on equity%
28.03
26.08
26.63
24.29
24.29
25.48
24.98
25.50
23.24
25.07
9.78
25.07
25.28
89
23.49
Return on assets%
11.17
13.03
15.02
12.60
10.05
10.23
9.23
7.89
8.91
7.00
17.92
8.91
10.14
17
0.03
EPSRM
0.09
0.09
0.09
0.11
0.10
0.11
0.13
0.15
0.17
0.18
0.03
12.06%
8.08%
—
22.36
EPS growth%
13.24
15.04
13.69
15.26
17.52
19.69
20.39
21.27
23.22
24.15
20.14
21.27
18.61
89
0.06
Bookvalue per shRM
0.04
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.01
7.05%
7.04%
—
0.05
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
1.37%
1.14%
—
0.01
Dividend per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.04
5.40%
5.04%
—
9.68
Div yield (avg)%
3.56
0.94
0.40
0.40
3.37
5.06
2.73
5.29
5.42
4.69
15.60
5.06
3.47
9
15.91
Payout ratio%
28.10
30.00
29.01
27.41
24.96
23.60
25.29
22.58
23.70
21.19
16.88
23.60
25.13
82
0.411
Shares (diluted)B
0.545
0.630
0.654
0.671
0.726
0.809
0.956
0.993
1.006
1.084
0.392
8.33%
7.61%
86
19.27
Buyback yield%
7.47
6.50
9.34
11.97
9.12
12.00
12.64
10.93
10.81
11.20
14.17
11.20
10.87
57
1.021
D/E ratiox
0.253
0.241
0.275
0.276
0.285
0.274
0.309
0.351
0.337
0.362
1.055
0.337
0.280
89
1.587
Enterprise valueRM M
2.746
2.811
2.721
2.897
3.283
3.430
3.375
3.940
4.576
4.669
20.07
7.30%
6.11%
75
9.208
LT debtRM M
2.240
2.397
2.242
2.349
2.272
2.013
1.831
1.893
1.654
1.525
16.19
(7.66%)
(3.85%)
45
Cost of revenue
4.59%
1.02×
Operating expenses
4.03%
0.97×
Cash and investments
20.26%
Property and equipment
17.55%
Goodwill & intangibles
16.16%
Spread over hurdle
15.84%