6.834
RevenueRM M
5.609
5.929
6.258
6.529
6.978
7.594
8.238
8.720
9.406
9.946
7.024
7.35%
6.73%
9
26.72
Revenue growth%
9.39
12.26
9.76
12.70
11.21
9.51
8.33
8.22
10.63
12.66
24.26
9.51
10.19
79
24.99
Gross margin%
22.25
23.10
22.99
22.49
25.35
27.99
26.79
28.32
26.13
27.47
14.43
27.47
25.74
50
20.11
Operating margin%
30.43
29.39
27.16
26.88
28.86
29.17
26.91
23.95
26.27
25.97
2.24
26.27
27.04
9
20.30
Net margin%
19.79
20.09
21.45
18.58
17.88
17.26
16.15
14.33
14.66
16.75
17.49
16.15
17.57
59
23.56
P/E ratio (avg)x
27.47
29.99
33.02
33.66
33.82
31.27
34.53
34.06
36.38
38.43
8.527
34.53
33.74
58
25.09
EV/EBITx
54.03
51.19
57.76
64.32
67.51
74.67
83.29
94.94
105.6
101.9
15.63
94.94
71.09
6
2.44
FCF yield (avg)%
12.92
11.98
13.23
14.51
15.38
13.43
15.82
16.76
19.24
16.65
18.87
16.65
14.95
89
15.01
FCF margin%
22.24
19.27
20.01
17.14
19.33
19.40
19.15
17.58
19.51
19.74
8.41
19.40
19.36
91
1.035
FCF / Net incomex
1.020
0.993
0.964
0.892
0.843
0.766
0.819
0.749
0.731
0.691
0.618
0.749
0.831
44
11.80
ROIC%
2.01
0.40
1.17
0.40
0.40
0.40
0.40
1.22
3.85
3.40
8.01
1.22
0.78
76
3.72
Return on equity%
24.20
22.82
24.07
22.96
25.28
23.50
23.26
23.01
24.59
26.85
2.29
23.50
23.78
63
2.39
Return on assets%
32.28
30.31
30.93
33.84
33.65
33.23
32.21
34.45
32.26
32.15
16.60
32.26
32.27
56
0.02
EPSRM
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.02
9.77%
7.67%
—
14.69
EPS growth%
17.31
18.15
18.69
18.60
17.52
17.69
18.45
16.33
16.20
14.08
16.81
16.33
17.60
85
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.05%
1.28%
—
0.01
FCF per shareRM
0.03
0.04
0.04
0.05
0.04
0.05
0.06
0.06
0.07
0.07
0.03
11.27%
9.52%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
4.85%
2.16%
—
2.23
Div yield (avg)%
0.40
0.40
3.06
4.37
4.67
4.94
4.59
4.05
1.86
4.66
8.42
4.59
4.21
88
16.25
Payout ratio%
6.92
5.53
7.41
5.97
6.97
5.67
4.45
5.15
6.36
3.43
8.32
5.15
5.82
78
164.4
Shares (diluted)M
197.3
203.4
186.1
192.7
220.1
218.0
244.7
234.5
222.0
249.1
170.9
2.51%
2.55%
39
29.74
Buyback yield%
24.97
26.66
26.49
24.53
22.49
22.47
21.10
19.25
19.70
20.21
7.39
20.21
22.48
39
1.200
D/E ratiox
1.559
1.639
1.892
2.017
2.187
2.521
2.515
2.382
2.326
2.335
0.992
2.382
2.256
17
1.625
Enterprise valueRM M
5.129
5.621
6.336
6.509
6.669
7.100
6.538
6.815
7.034
6.373
0.771
(0.90%)
3.42%
75
3.450
LT debtRM M
3.891
3.804
3.531
3.718
4.223
4.036
4.136
4.166
4.063
3.812
4.992
(2.03%)
0.56%
61
Cost of revenue
7.06%
1.03×
Operating expenses
6.40%
0.97×
Goodwill & intangibles
17.04%
Property and equipment
16.77%