33.50
RevenueRM M
21.67
22.75
24.42
25.90
27.38
29.23
31.42
33.98
36.41
38.98
36.68
7.32%
6.91%
62
2.37
Revenue growth%
10.80
9.97
10.17
11.25
11.20
12.14
13.72
11.70
11.12
9.63
22.65
11.70
11.16
81
18.59
Gross margin%
12.57
10.67
13.42
14.66
15.37
13.41
11.12
8.40
8.43
10.60
22.23
10.60
11.85
26
28.58
Operating margin%
33.12
35.75
37.93
38.25
35.99
33.56
34.85
35.93
36.56
33.88
24.96
34.85
35.84
6
10.46
Net margin%
22.21
20.61
22.40
23.06
23.75
21.51
22.29
20.61
22.83
21.48
13.39
21.51
22.25
24
31.71
P/E ratio (avg)x
52.23
59.55
65.43
62.32
63.42
63.93
75.63
79.98
91.19
104.7
17.30
79.98
64.68
95
27.28
EV/EBITx
12.87
13.59
13.96
13.29
11.40
10.32
11.06
9.437
10.10
8.647
8.340
10.10
11.23
5
7.42
FCF yield (avg)%
24.81
23.58
23.15
22.86
21.65
23.00
24.51
26.71
24.36
25.15
19.52
24.51
23.97
37
9.50
FCF margin%
22.68
21.45
21.73
24.00
23.56
23.97
22.94
21.14
23.92
24.30
27.16
23.92
23.25
39
0.285
FCF / Net incomex
0.631
0.581
0.570
0.637
0.613
0.666
0.708
0.745
0.820
0.828
1.338
0.745
0.651
24
18.37
ROIC%
23.63
23.00
25.58
26.61
26.74
26.53
25.99
26.82
23.97
26.85
27.14
26.53
26.26
62
7.80
Return on equity%
22.99
24.68
24.40
26.33
26.55
29.30
31.86
33.44
33.65
31.89
21.00
31.89
27.93
85
13.70
Return on assets%
26.18
26.39
28.83
29.77
30.13
28.92
29.83
26.98
29.01
27.30
21.29
28.92
28.87
77
0.13
EPSRM
0.17
0.20
0.23
0.27
0.29
0.32
0.32
0.32
0.37
0.41
0.14
7.35%
10.53%
—
7.32
EPS growth%
2.73
3.25
6.22
9.10
10.29
12.84
13.30
14.91
16.12
17.25
3.01
14.91
11.56
69
0.03
Bookvalue per shRM
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.11
(2.58%)
0.15%
—
0.13
FCF per shareRM
0.16
0.16
0.16
0.17
0.18
0.20
0.21
0.22
0.21
0.22
0.10
3.99%
4.80%
—
0.10
Dividend per shRM
0.09
0.09
0.10
0.10
0.11
0.13
0.15
0.15
0.15
0.16
0.03
7.71%
6.92%
—
24.18
Div yield (avg)%
1.89
3.36
2.11
1.49
3.49
4.13
2.62
2.70
4.55
4.53
29.97
4.13
3.03
36
13.00
Payout ratio%
23.75
22.76
24.32
24.24
26.51
26.45
23.85
23.27
24.70
26.12
26.33
24.70
24.28
93
0.304
Shares (diluted)B
0.499
0.548
0.662
0.771
0.854
0.871
0.961
0.946
0.988
1.156
0.306
6.25%
10.75%
68
23.26
Buyback yield%
24.13
26.74
24.55
23.04
20.77
18.15
21.11
19.79
21.22
19.11
12.45
19.79
21.17
23
1.070
D/E ratiox
1.754
1.843
1.917
2.095
2.204
2.455
2.765
3.231
3.104
2.977
0.658
2.977
2.330
57
27.39
Enterprise valueRM M
2.725
2.844
2.805
2.531
2.699
2.626
2.431
2.315
2.118
2.235
19.06
(3.70%)
(2.25%)
25
13.12
LT debtRM M
8.747
8.270
9.122
9.261
8.712
8.367
9.000
9.492
8.714
9.173
11.53
1.04%
0.94%
25
Cost of revenue
6.78%
0.99×
Operating expenses
7.14%
1.02×
Property and equipment
16.78%
Cash and investments
15.61%
Spread over hurdle
10.31%