1.999
RevenueRM M
17.66
19.07
20.01
21.57
22.96
24.50
26.33
27.67
29.33
30.83
2.054
6.07%
6.42%
76
13.44
Revenue growth%
27.05
25.85
25.51
26.29
28.12
28.99
27.85
30.00
31.19
31.24
28.63
30.00
27.99
37
27.18
Gross margin%
25.86
27.77
27.73
28.42
25.55
24.37
21.91
20.52
23.14
21.18
3.85
21.91
24.96
27
26.12
Operating margin%
6.32
7.17
10.13
9.45
7.59
7.80
10.45
11.78
13.10
14.19
26.98
11.78
9.79
69
23.07
Net margin%
16.53
13.95
11.82
9.83
9.89
11.82
14.68
15.82
17.90
15.06
22.44
15.06
14.32
5
7.637
P/E ratio (avg)x
20.03
19.88
22.72
24.24
27.47
27.76
27.15
32.09
38.38
45.14
36.86
32.09
27.31
43
21.31
EV/EBITx
14.70
15.05
14.44
15.60
16.15
15.17
14.71
14.81
16.15
18.44
31.42
15.17
15.11
77
25.62
FCF yield (avg)%
21.84
21.01
22.12
20.18
18.88
19.70
21.86
21.94
22.42
24.10
22.44
21.94
21.85
25
4.11
FCF margin%
33.57
31.80
29.57
28.33
30.12
28.62
29.29
28.21
30.05
29.36
11.45
29.29
29.47
46
1.527
FCF / Net incomex
1.440
1.562
1.422
1.472
1.453
1.306
1.353
1.310
1.259
1.096
0.162
1.306
1.387
90
28.49
ROIC%
8.79
9.02
7.36
6.68
6.29
7.57
5.49
6.25
3.86
2.64
8.80
5.49
6.49
78
23.38
Return on equity%
28.71
25.96
27.55
26.11
27.66
28.98
31.03
33.30
30.64
29.08
18.26
30.64
28.84
13
27.04
Return on assets%
14.43
14.75
16.54
18.44
17.41
18.52
16.87
18.85
17.92
18.85
7.26
18.52
17.66
33
0.07
EPSRM
0.37
0.42
0.43
0.45
0.45
0.50
0.51
0.51
0.54
0.61
0.07
6.17%
7.08%
—
11.21
EPS growth%
4.51
3.12
4.10
5.87
7.71
7.99
6.12
7.55
9.82
7.09
26.41
7.55
6.61
6
0.14
Bookvalue per shRM
0.07
0.07
0.08
0.07
0.08
0.08
0.07
0.07
0.08
0.08
0.07
0.87%
1.63%
—
0.15
FCF per shareRM
0.05
0.05
0.06
0.05
0.05
0.05
0.06
0.05
0.05
0.04
0.09
(4.14%)
(1.73%)
—
0.10
Dividend per shRM
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.09
0.10
0.10
0.08
2.12%
4.69%
—
29.45
Div yield (avg)%
26.25
26.63
29.10
29.45
28.85
28.92
30.03
27.34
26.45
26.27
9.77
27.34
28.10
92
27.02
Payout ratio%
20.69
21.80
21.81
24.04
22.69
20.86
20.28
19.80
18.52
16.99
7.22
19.80
20.77
7
170.3
Shares (diluted)M
203.1
197.7
211.2
223.2
247.2
242.1
273.3
306.3
317.8
335.6
162.3
6.31%
6.24%
40
13.96
Buyback yield%
25.11
26.61
25.89
27.99
26.33
23.83
24.39
23.20
22.95
24.40
8.23
23.83
24.75
75
1.330
D/E ratiox
0.156
0.160
0.152
0.146
0.150
0.148
0.136
0.143
0.159
0.146
0.555
0.146
0.149
68
28.12
Enterprise valueRM M
23.73
22.43
21.85
21.24
20.40
19.17
21.05
19.26
19.02
17.35
5.078
(3.19%)
(3.63%)
71
22.33
LT debtRM M
20.22
22.06
24.98
26.94
30.44
31.07
31.82
35.11
35.45
36.40
7.662
3.64%
5.70%
64
Cost of revenue
6.62%
1.02×
Operating expenses
5.65%
0.93×
Property and equipment
15.27%
Spread over hurdle
(4.84%)