5.741
RevenueRM M
15.84
15.64
15.71
15.69
15.90
16.19
16.27
16.32
16.60
17.09
5.914
1.46%
0.92%
9
4.61
Revenue growth%
20.46
19.23
17.97
20.62
21.32
23.10
24.82
27.78
28.08
31.07
26.69
27.78
22.21
34
2.96
Gross margin%
7.06
6.62
4.59
1.94
0.40
1.14
1.68
0.41
2.53
0.69
4.15
1.14
1.81
70
25.47
Operating margin%
21.08
22.82
23.56
22.00
22.36
23.20
25.53
22.57
21.66
22.81
21.82
22.81
22.69
7
11.95
Net margin%
14.89
13.39
14.76
14.47
12.90
10.14
10.50
10.05
10.67
7.99
7.05
10.14
11.78
13
15.87
P/E ratio (avg)x
8.408
7.380
7.760
6.772
6.975
7.070
7.473
8.116
8.814
8.958
14.00
8.116
7.617
45
27.05
EV/EBITx
24.69
27.10
30.35
29.19
31.03
33.00
34.80
33.92
37.27
35.64
13.94
34.80
32.01
41
3.44
FCF yield (avg)%
32.33
31.06
31.66
33.12
32.50
33.72
36.55
34.85
32.59
35.21
24.09
34.85
32.86
41
11.10
FCF margin%
28.02
27.90
25.74
27.45
27.24
26.38
28.33
29.55
30.21
32.81
29.19
29.55
27.96
75
1.723
FCF / Net incomex
2.787
3.204
3.277
3.295
3.405
3.665
4.210
4.520
4.661
4.847
0.960
4.520
3.535
35
12.14
ROIC%
9.35
7.44
7.76
8.70
5.84
4.97
3.40
5.80
6.97
5.86
16.35
5.80
6.41
55
27.85
Return on equity%
20.96
23.94
26.26
28.78
27.52
26.97
25.23
24.25
21.84
20.20
26.75
24.25
24.74
87
9.95
Return on assets%
6.50
8.38
8.14
5.46
7.98
5.10
6.31
5.11
3.01
1.90
17.66
5.10
5.88
23
0.02
EPSRM
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.03
5.67%
4.83%
—
21.06
EPS growth%
24.51
27.26
25.26
23.65
24.40
25.77
24.87
26.90
25.19
27.06
6.00
25.77
25.23
50
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
6.38%
4.14%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
13.79%
10.96%
—
0.01
Dividend per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.01
6.59%
5.44%
—
11.32
Div yield (avg)%
23.06
22.87
23.89
26.84
24.50
26.95
25.36
28.22
30.50
32.89
29.34
28.22
26.10
75
7.61
Payout ratio%
6.44
8.74
9.90
7.88
8.02
8.97
6.88
5.24
6.01
7.98
4.11
6.88
7.93
92
215.3
Shares (diluted)M
380.8
434.3
458.7
481.5
514.3
518.0
561.7
607.0
653.7
646.3
219.8
4.68%
6.61%
29
6.51
Buyback yield%
7.77
7.20
9.30
6.43
4.30
3.22
4.29
4.50
7.37
7.13
21.84
4.50
6.78
66
1.727
D/E ratiox
0.928
0.969
0.970
1.075
1.023
1.187
1.241
1.245
1.350
1.381
0.972
1.245
1.131
43
7.959
Enterprise valueRM M
14.55
16.22
15.37
17.95
17.62
17.69
18.07
17.74
20.42
19.84
4.942
2.40%
4.12%
50
9.694
LT debtRM M
16.58
19.07
22.30
22.79
26.92
30.70
30.98
33.54
36.39
39.85
12.20
8.16%
10.58%
37
Cost of revenue
0.96%
1.00×
Operating expenses
0.17%
0.93×
Cash and investments
18.77%
Property and equipment
16.80%
Spread over hurdle
82.11%