70.63
RevenueRM M
58.82
62.31
67.46
71.24
75.96
82.58
88.37
94.15
101.4
108.0
76.64
7.28%
6.80%
9
26.68
Revenue growth%
16.78
15.77
15.36
14.55
16.71
15.66
13.59
12.24
10.27
12.39
3.86
12.39
14.95
62
17.51
Gross margin%
22.68
20.40
21.23
19.30
16.34
14.37
12.96
14.11
13.25
11.83
18.45
13.25
15.35
59
19.32
Operating margin%
24.48
24.19
23.53
25.78
24.53
27.03
28.00
28.55
28.21
29.25
10.35
28.21
26.40
82
15.83
Net margin%
7.47
5.60
7.13
4.98
2.78
3.21
3.45
5.64
5.83
8.25
28.50
5.64
5.62
22
9.601
P/E ratio (avg)x
34.74
38.33
42.18
46.81
54.19
59.35
58.39
59.31
70.64
70.53
14.29
59.35
56.29
19
22.88
EV/EBITx
55.25
64.04
75.48
83.31
85.13
95.22
106.9
119.7
117.5
119.1
13.64
117.5
90.18
84
19.29
FCF yield (avg)%
21.06
18.35
17.16
16.27
13.48
14.58
13.58
12.17
13.30
13.44
10.32
13.44
14.08
5
2.77
FCF margin%
24.32
22.76
22.95
25.70
24.18
22.06
20.65
22.60
25.18
27.56
22.21
22.60
23.56
56
1.656
FCF / Net incomex
0.712
0.712
0.785
0.893
0.994
1.053
0.959
0.904
0.883
0.868
0.244
0.904
0.888
14
9.59
ROIC%
8.98
9.95
9.83
10.28
11.87
14.63
14.34
15.72
16.02
18.12
17.13
15.72
13.10
47
9.71
Return on equity%
24.57
25.40
27.78
27.24
26.97
25.61
23.99
25.83
27.99
26.97
18.97
25.83
26.40
93
17.52
Return on assets%
3.03
2.21
3.22
3.42
4.72
2.38
5.15
3.21
5.11
4.48
18.15
4.48
3.32
21
0.04
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.04
9.88%
4.14%
—
2.95
EPS growth%
16.68
17.00
19.84
17.97
16.34
16.11
17.75
15.14
14.07
13.34
4.06
15.14
16.51
30
0.02
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
11.88%
7.82%
—
0.03
FCF per shareRM
0.04
0.04
0.04
0.05
0.06
0.05
0.06
0.06
0.07
0.08
0.05
8.24%
8.88%
—
0.05
Dividend per shRM
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.03
6.01%
6.77%
—
15.03
Div yield (avg)%
0.40
1.93
0.48
0.78
0.40
2.38
2.19
0.45
0.40
0.40
7.01
0.45
0.46
78
9.53
Payout ratio%
9.65
8.39
6.83
8.87
6.51
4.27
2.92
3.18
0.63
0.40
26.59
2.92
5.39
73
1.010
Shares (diluted)B
1.534
1.466
1.485
1.514
1.750
2.035
2.140
2.352
2.316
2.640
0.999
8.56%
6.75%
21
28.59
Buyback yield%
26.83
25.08
27.95
25.27
27.43
24.73
27.30
28.52
28.27
25.38
8.31
27.30
27.06
87
1.383
D/E ratiox
1.446
1.392
1.591
1.704
1.650
1.839
1.913
2.046
2.232
2.387
0.872
2.046
1.771
75
99.99
Enterprise valueRM M
23.79
25.57
27.11
23.93
25.45
23.16
20.36
22.23
20.86
22.51
77.89
(2.43%)
(1.43%)
50
87.80
LT debtRM M
57.02
63.28
59.96
54.57
58.73
56.09
55.14
57.42
50.96
57.02
21.71
(0.59%)
(1.11%)
28
Cost of revenue
6.83%
1.00×
Operating expenses
6.73%
0.99×
Property and equipment
18.33%
Spread over hurdle
12.17%