34.10
RevenueRM M
57.83
58.90
59.11
59.38
59.41
60.96
62.45
62.96
64.77
66.23
36.30
2.20%
1.60%
56
18.40
Revenue growth%
14.72
12.80
15.62
15.64
16.82
19.26
21.34
21.16
23.94
23.02
12.02
21.34
18.04
67
25.20
Gross margin%
10.12
12.14
14.83
12.89
15.34
18.14
18.44
17.86
18.35
17.24
8.50
18.14
16.29
29
20.13
Operating margin%
26.10
28.42
30.50
33.05
30.89
28.16
28.08
25.66
27.41
26.14
6.60
27.41
28.12
52
21.00
Net margin%
27.83
29.49
31.88
32.14
29.65
28.18
27.88
29.26
27.61
26.86
11.27
27.88
28.72
54
7.018
P/E ratio (avg)x
35.15
33.01
32.10
36.76
37.42
35.95
41.12
40.67
38.47
44.08
30.89
40.67
37.09
18
15.90
EV/EBITx
14.00
15.80
17.65
17.45
19.72
20.32
20.94
19.51
17.99
19.92
8.513
19.92
18.75
80
6.06
FCF yield (avg)%
20.88
21.48
19.25
22.19
25.11
27.41
28.61
27.09
28.72
26.69
9.82
27.41
25.90
34
14.10
FCF margin%
5.90
6.27
9.19
11.02
10.21
10.27
8.93
11.04
11.05
11.44
3.13
11.04
10.24
59
0.452
FCF / Net incomex
1.895
1.704
1.804
1.565
1.443
1.417
1.410
1.498
1.294
1.149
0.964
1.410
1.471
31
4.13
ROIC%
28.84
27.39
24.48
24.52
21.72
23.87
21.67
18.69
21.37
22.60
9.02
21.67
23.23
58
11.77
Return on equity%
2.34
0.40
3.37
0.70
0.40
2.46
0.40
0.40
0.48
1.80
22.68
0.48
0.59
89
16.65
Return on assets%
26.03
26.35
29.17
30.23
28.34
30.08
31.96
29.98
32.19
29.76
3.93
30.08
29.87
79
0.06
EPSRM
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
3.95%
4.02%
—
22.93
EPS growth%
18.87
18.64
21.57
19.67
21.57
20.23
21.71
23.40
24.91
23.36
4.70
23.36
21.57
31
0.02
Bookvalue per shRM
0.09
0.11
0.11
0.13
0.14
0.15
0.16
0.17
0.19
0.21
0.06
8.74%
10.07%
—
0.07
FCF per shareRM
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.04
0.05
0.06
6.81%
8.36%
—
0.08
Dividend per shRM
0.07
0.07
0.07
0.08
0.07
0.07
0.08
0.09
0.10
0.10
0.03
7.11%
3.64%
—
27.04
Div yield (avg)%
4.06
3.65
3.14
1.12
3.85
3.89
4.98
4.23
3.94
4.87
15.90
4.23
3.92
19
18.54
Payout ratio%
4.75
5.71
7.68
7.33
5.57
5.87
8.25
10.57
12.59
14.26
25.64
10.57
7.51
59
0.882
Shares (diluted)B
1.401
1.616
1.703
2.045
2.029
2.046
2.051
2.350
2.469
2.703
0.866
5.90%
6.77%
57
26.66
Buyback yield%
29.56
31.39
31.46
32.87
33.12
34.55
32.02
34.60
35.22
37.82
6.71
34.60
32.99
12
1.641
D/E ratiox
0.352
0.367
0.426
0.459
0.492
0.555
0.633
0.728
0.720
0.749
1.755
0.720
0.524
88
62.45
Enterprise valueRM M
24.55
25.93
24.55
24.54
26.40
26.37
27.28
27.43
28.46
27.77
34.72
1.02%
1.24%
42
40.07
LT debtRM M
82.14
98.49
113.7
138.1
158.5
188.4
198.8
240.1
261.2
296.2
27.86
13.32%
15.68%
55
Cost of revenue
1.41%
0.98×
Operating expenses
2.46%
1.09×
Goodwill & intangibles
19.44%
Property and equipment
18.41%