26.92
RevenueRM M
19.97
21.11
21.69
22.15
23.27
24.39
25.39
26.29
27.86
29.20
28.99
4.65%
4.45%
10
19.58
Revenue growth%
23.80
24.19
26.34
29.05
27.64
27.29
29.51
28.52
30.74
33.23
4.30
29.51
28.08
78
8.44
Gross margin%
13.15
14.98
15.76
13.17
14.35
16.83
17.72
18.41
21.34
20.38
28.56
18.41
16.29
48
12.03
Operating margin%
12.98
14.09
14.26
13.32
10.35
11.71
12.99
14.06
15.04
13.14
18.54
13.14
13.23
21
23.65
Net margin%
11.10
11.65
10.14
12.50
11.12
8.38
9.47
8.12
5.19
6.89
6.52
8.12
9.80
63
27.04
P/E ratio (avg)x
9.772
9.965
10.83
9.961
10.59
10.78
10.85
10.52
9.109
8.892
13.82
10.52
10.24
81
32.97
EV/EBITx
25.98
24.50
21.89
19.88
20.35
21.48
21.75
19.70
21.54
19.99
16.96
21.48
21.51
77
11.35
FCF yield (avg)%
10.57
8.69
7.19
4.61
6.75
9.12
9.92
12.18
10.67
13.57
2.90
10.67
9.52
56
7.14
FCF margin%
0.40
0.40
0.40
1.32
0.40
0.40
1.79
3.58
5.33
6.83
28.26
3.58
0.86
78
1.121
FCF / Net incomex
1.360
1.323
1.500
1.549
1.560
1.635
1.688
1.896
2.184
2.642
1.187
1.896
1.598
76
24.87
ROIC%
17.16
14.88
16.78
16.69
15.61
16.60
14.92
12.49
10.02
11.07
11.63
12.49
15.26
34
10.01
Return on equity%
27.35
27.17
24.18
22.12
19.82
19.45
21.60
21.13
22.46
24.84
21.14
21.60
22.29
21
5.67
Return on assets%
16.07
16.13
18.99
18.32
18.09
16.06
15.54
17.92
16.07
16.45
20.74
16.07
16.29
86
—
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
—
9.29%
5.68%
—
3.69
EPS growth%
11.95
13.55
14.66
13.79
15.89
14.88
14.19
14.22
15.68
16.93
18.79
14.88
14.44
46
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.37%
6.05%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.02
10.30%
8.62%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.01
(0.68%)
2.73%
—
29.07
Div yield (avg)%
21.65
24.10
21.91
20.59
18.77
18.42
18.97
20.85
18.22
17.01
6.24
18.42
19.78
85
26.88
Payout ratio%
12.48
13.00
14.05
16.39
13.73
14.59
15.26
16.74
18.26
20.35
25.79
16.74
14.93
51
0.491
Shares (diluted)B
0.681
0.671
0.735
0.872
0.926
0.919
1.036
1.171
1.130
1.165
0.494
4.71%
6.88%
52
14.27
Buyback yield%
31.61
32.68
30.44
32.56
35.14
34.01
32.46
30.53
28.63
26.97
10.74
30.53
32.04
29
0.464
D/E ratiox
1.414
1.484
1.548
1.442
1.461
1.373
1.221
1.160
1.035
1.062
1.505
1.160
1.394
70
12.83
Enterprise valueRM M
18.43
20.27
20.08
19.43
18.41
20.70
22.93
26.59
25.10
28.19
19.12
8.89%
5.16%
26
6.964
LT debtRM M
9.780
10.26
9.464
9.350
8.030
8.455
7.396
6.286
5.418
4.939
2.082
(9.26%)
(6.22%)
17
Cost of revenue
4.39%
0.99×
Operating expenses
4.70%
1.02×
Cash and investments
18.66%
Property and equipment
17.94%
Goodwill & intangibles
13.80%
Spread over hurdle
(2.78%)