14.28
RevenueRM M
7.861
8.607
9.288
9.933
10.54
11.49
12.61
13.90
15.27
16.55
15.18
9.45%
8.60%
86
16.34
Revenue growth%
12.15
11.22
13.22
14.50
12.05
13.44
13.68
13.33
13.86
16.70
16.90
13.68
13.39
60
3.97
Gross margin%
19.67
21.65
23.07
25.47
24.00
21.48
20.10
18.59
18.40
21.29
27.67
20.10
21.38
6
13.62
Operating margin%
28.41
27.86
28.06
30.30
30.54
28.30
27.76
25.58
27.48
24.72
16.08
27.48
27.96
22
16.25
Net margin%
25.72
27.09
25.81
25.80
24.51
26.95
25.41
22.54
21.24
21.72
28.83
22.54
25.57
73
35.39
P/E ratio (avg)x
42.07
47.48
53.65
55.69
64.25
66.23
62.22
62.28
63.54
60.88
35.07
62.28
61.55
65
18.00
EV/EBITx
21.27
20.71
20.85
19.46
22.08
20.64
21.05
20.23
21.81
23.91
26.25
21.05
20.95
52
11.35
FCF yield (avg)%
26.82
28.96
30.69
29.64
27.68
29.32
29.69
30.06
29.20
28.75
8.69
29.32
29.26
68
21.52
FCF margin%
15.03
14.65
14.51
13.03
12.18
12.46
10.34
10.62
7.77
6.54
12.09
10.34
12.32
23
0.939
FCF / Net incomex
1.930
1.974
2.313
2.665
2.904
3.265
3.111
3.397
3.970
4.451
0.649
3.397
3.008
6
7.96
ROIC%
8.18
7.81
6.22
7.19
7.59
10.41
7.50
9.44
6.77
9.11
27.52
9.11
7.70
93
11.65
Return on equity%
28.55
27.94
29.08
30.93
32.30
32.68
29.86
28.96
27.69
25.66
4.07
28.96
29.02
52
19.22
Return on assets%
17.86
18.23
18.22
20.62
18.64
16.29
16.24
14.30
13.04
15.40
15.78
15.40
17.08
49
0.03
EPSRM
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.03
2.25%
2.28%
—
18.80
EPS growth%
6.63
8.20
10.05
7.61
8.18
8.93
6.91
6.12
7.34
10.04
12.59
7.34
7.89
72
0.05
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.03
12.69%
6.00%
—
0.03
FCF per shareRM
0.08
0.08
0.09
0.10
0.11
0.13
0.14
0.14
0.17
0.20
0.04
12.96%
9.35%
—
0.01
Dividend per shRM
0.06
0.06
0.07
0.07
0.08
0.08
0.07
0.08
0.09
0.10
0.02
5.32%
4.11%
—
6.35
Div yield (avg)%
16.66
14.81
17.72
15.37
17.16
17.90
15.84
13.02
15.40
17.95
20.60
15.84
16.25
59
10.40
Payout ratio%
30.06
31.14
31.20
32.72
35.39
32.84
31.82
32.63
32.07
34.85
20.76
32.63
32.35
29
77.19
Shares (diluted)M
94.29
99.35
115.0
119.2
113.1
117.6
118.3
135.1
137.8
151.6
79.58
6.05%
4.82%
33
10.49
Buyback yield%
22.08
24.60
22.06
20.41
23.37
23.36
21.94
21.39
21.15
21.30
19.89
21.39
22.00
50
0.156
D/E ratiox
1.344
1.368
1.196
1.155
1.150
1.094
1.208
1.328
1.313
1.336
1.484
1.313
1.260
87
12.24
Enterprise valueRM M
3.275
3.845
4.160
4.276
4.434
4.836
5.394
6.227
6.845
7.552
13.10
11.24%
9.83%
26
19.00
LT debtRM M
7.458
8.593
9.893
9.886
11.56
13.52
16.00
15.55
18.12
18.12
16.08
9.40%
9.35%
28
Cost of revenue
8.60%
1.00×
Operating expenses
8.48%
0.99×
Cash and investments
20.29%
Goodwill & intangibles
15.29%