49.67
RevenueRM M
45.92
49.18
52.81
54.42
57.32
59.18
61.68
65.08
67.38
71.65
54.09
4.56%
4.89%
20
26.29
Revenue growth%
7.41
10.03
9.75
8.21
7.28
8.54
11.43
8.63
10.03
12.77
22.39
10.03
9.19
71
19.29
Gross margin%
6.62
8.40
9.27
8.08
7.98
5.51
4.88
2.00
3.88
4.32
6.64
4.32
6.07
19
7.69
Operating margin%
23.67
24.72
25.50
24.18
23.83
26.78
26.85
24.05
24.60
22.03
29.37
24.60
24.39
10
7.87
Net margin%
28.58
31.09
32.77
35.02
32.38
29.73
31.27
28.57
30.73
31.00
27.35
30.73
31.05
63
10.46
P/E ratio (avg)x
27.57
26.62
29.89
31.28
32.32
31.50
29.36
28.74
32.92
37.63
31.76
31.50
30.58
46
17.94
EV/EBITx
55.85
63.18
62.37
61.32
64.21
74.88
83.58
92.47
110.0
116.6
15.31
92.47
69.55
86
21.31
FCF yield (avg)%
6.85
5.31
5.50
2.80
4.42
3.07
1.79
0.44
3.19
1.58
20.37
1.79
3.13
72
20.37
FCF margin%
6.48
4.52
4.09
6.63
4.37
2.98
2.82
2.93
5.20
8.13
6.04
2.98
4.44
77
0.140
FCF / Net incomex
0.371
0.433
0.485
0.544
0.563
0.610
0.580
0.585
0.631
0.731
1.659
0.610
0.572
16
8.09
ROIC%
9.65
9.46
8.38
9.62
7.51
10.19
12.81
14.58
15.77
14.40
22.15
14.40
9.92
55
24.92
Return on equity%
2.36
4.78
6.75
6.24
5.71
6.44
4.20
3.21
0.83
2.88
5.18
3.21
4.49
76
5.64
Return on assets%
25.51
26.32
24.98
22.18
21.51
23.57
26.47
25.23
25.49
24.15
29.28
25.23
25.11
80
0.02
EPSRM
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.02
5.93%
5.83%
—
13.64
EPS growth%
16.51
13.91
16.36
16.90
19.80
19.97
17.29
15.69
17.70
15.11
14.13
17.29
16.70
45
0.05
Bookvalue per shRM
0.10
0.10
0.10
0.11
0.12
0.10
0.10
0.09
0.08
0.08
0.05
(7.44%)
(1.67%)
—
0.05
FCF per shareRM
0.17
0.19
0.20
0.19
0.19
0.21
0.25
0.28
0.33
0.33
0.10
11.64%
8.51%
—
0.09
Dividend per shRM
0.05
0.05
0.06
0.07
0.08
0.08
0.10
0.11
0.11
0.12
0.07
9.82%
10.76%
—
7.62
Div yield (avg)%
29.98
29.55
28.55
30.38
31.99
34.64
37.52
34.79
32.23
33.27
16.96
34.64
32.11
87
11.80
Payout ratio%
32.23
31.36
30.60
30.35
29.61
27.49
27.35
26.93
28.58
26.53
6.03
27.35
29.10
60
0.447
Shares (diluted)B
0.739
0.725
0.777
0.917
1.067
1.088
1.115
1.190
1.333
1.315
0.452
4.28%
7.90%
32
26.73
Buyback yield%
23.79
21.70
19.18
19.72
19.69
21.01
21.14
22.37
23.90
26.36
11.74
22.37
21.42
75
0.761
D/E ratiox
0.689
0.744
0.758
0.677
0.593
0.554
0.481
0.473
0.500
0.506
0.402
0.500
0.573
10
51.78
Enterprise valueRM M
17.87
19.05
18.01
19.30
21.12
19.49
17.55
17.85
16.65
18.05
41.64
(3.09%)
(0.17%)
43
16.41
LT debtRM M
44.38
47.84
50.44
56.08
64.69
69.42
79.23
80.74
92.04
99.50
43.23
8.99%
8.56%
47
Cost of revenue
4.89%
1.00×
Operating expenses
4.45%
0.96×
Goodwill & intangibles
19.24%
Property and equipment
16.36%
Spread over hurdle
18.28%