17.21
RevenueRM M
18.30
19.73
21.47
23.04
24.97
27.50
29.76
32.35
34.63
36.77
18.64
8.05%
8.28%
82
8.90
Revenue growth%
26.94
27.73
26.70
24.59
27.19
29.16
27.31
28.00
26.90
27.00
7.45
27.31
27.09
86
25.41
Gross margin%
3.97
6.83
9.00
9.70
11.79
11.13
9.34
9.58
8.05
7.30
21.65
9.34
9.17
52
11.35
Operating margin%
13.84
13.02
14.52
14.66
13.14
14.38
15.61
15.08
15.73
15.08
20.95
15.08
14.59
70
13.15
Net margin%
17.80
18.37
17.03
19.94
21.30
18.95
18.25
16.87
16.66
17.84
23.36
17.84
18.05
25
22.90
P/E ratio (avg)x
33.91
32.74
28.11
29.74
26.50
22.91
21.64
19.19
18.30
18.16
23.46
19.19
24.70
40
28.88
EV/EBITx
11.97
12.98
13.32
14.39
15.14
13.06
12.62
12.39
13.16
12.86
23.97
12.86
13.02
45
2.48
FCF yield (avg)%
27.13
29.91
29.60
30.68
31.69
30.80
29.38
28.86
26.78
25.49
18.50
28.86
29.49
46
9.89
FCF margin%
26.14
27.89
27.77
26.07
26.27
25.69
28.47
29.37
30.35
29.98
10.56
29.37
27.83
38
1.074
FCF / Net incomex
1.253
1.419
1.493
1.620
1.750
1.811
1.777
1.973
2.076
2.050
1.023
1.973
1.764
83
25.42
ROIC%
22.71
22.94
23.50
20.66
23.63
26.47
29.45
26.60
24.53
25.35
4.42
26.47
24.08
83
19.64
Return on equity%
4.45
6.29
3.57
4.76
5.11
2.67
3.35
5.12
3.20
3.19
23.31
3.20
4.01
66
11.58
Return on assets%
0.40
1.23
0.40
2.31
0.40
0.59
0.40
0.40
0.40
1.14
20.78
0.40
0.40
70
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
10.54%
7.23%
—
13.37
EPS growth%
27.93
28.06
25.25
25.07
27.55
28.22
25.73
26.34
23.41
25.46
14.95
25.73
26.03
29
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
7.95%
6.43%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
(7.51%)
(4.39%)
—
0.01
Dividend per shRM
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.51%
10.39%
—
19.21
Div yield (avg)%
10.35
11.27
11.32
9.55
6.89
4.51
7.50
8.72
10.09
12.43
5.56
8.72
9.82
15
15.33
Payout ratio%
3.45
6.29
9.01
9.58
7.83
7.33
8.02
9.20
8.37
8.23
19.76
8.23
8.13
57
1.333
Shares (diluted)B
1.239
1.252
1.223
1.274
1.368
1.535
1.452
1.628
1.669
1.753
1.328
5.09%
3.66%
36
2.38
Buyback yield%
16.86
18.55
19.95
17.89
19.10
21.31
20.66
18.77
20.27
23.03
5.91
20.66
19.52
14
1.594
D/E ratiox
0.879
0.927
0.950
1.038
1.105
1.249
1.419
1.455
1.394
1.530
0.144
1.419
1.177
90
27.28
Enterprise valueRM M
25.30
26.06
29.63
31.17
30.83
34.87
35.82
39.04
41.15
39.61
4.676
5.14%
5.68%
65
17.49
LT debtRM M
25.42
30.40
34.51
39.86
44.69
44.50
47.20
46.33
54.10
56.01
1.189
4.62%
10.04%
17
Cost of revenue
8.43%
1.01×
Operating expenses
8.41%
1.01×
Cash and investments
18.03%
Goodwill & intangibles
17.74%
Property and equipment
14.48%
Spread over hurdle
(1.55%)