17.07
RevenueRM M
21.38
22.39
23.07
23.86
25.02
26.25
26.75
27.90
28.96
29.96
18.54
3.67%
3.91%
8
29.11
Revenue growth%
20.37
18.45
19.51
20.52
19.51
22.32
23.28
21.45
19.38
20.81
10.24
21.45
20.44
49
6.98
Gross margin%
13.17
11.25
9.94
8.47
9.21
6.39
6.49
6.63
7.36
8.26
16.62
6.63
8.36
93
25.99
Operating margin%
14.58
13.12
11.20
10.00
9.70
6.93
7.64
6.64
5.44
3.70
20.94
6.64
8.67
51
13.06
Net margin%
16.23
13.29
13.23
11.31
8.82
9.27
11.18
10.51
11.00
12.00
11.93
11.00
11.24
38
20.42
P/E ratio (avg)x
21.34
24.64
26.54
31.39
36.26
35.02
37.29
40.51
41.29
48.88
14.84
40.51
35.64
41
21.58
EV/EBITx
34.13
33.66
37.48
36.94
39.52
39.32
37.57
35.56
39.69
41.22
19.08
39.32
37.53
43
4.04
FCF yield (avg)%
11.99
12.02
14.04
13.80
14.09
14.30
11.65
11.63
10.99
12.09
4.85
11.65
12.05
20
14.29
FCF margin%
15.10
13.50
13.03
14.41
15.60
17.06
14.58
16.14
18.44
16.86
6.12
16.86
15.35
54
1.587
FCF / Net incomex
0.598
0.613
0.561
0.557
0.577
0.528
0.533
0.514
0.553
0.547
1.486
0.533
0.555
6
28.85
ROIC%
18.69
19.44
18.99
18.78
17.68
20.65
22.13
21.85
20.17
17.44
10.39
20.65
19.21
14
20.66
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.03
24.94
0.40
0.40
78
15.91
Return on assets%
23.42
25.25
23.98
25.21
28.08
28.10
27.48
29.85
30.21
33.20
6.38
29.85
27.78
84
0.01
EPSRM
0.03
0.03
0.04
0.04
0.04
0.05
0.04
0.05
0.06
0.06
0.01
6.69%
4.07%
—
5.42
EPS growth%
15.45
16.65
19.27
17.06
15.16
16.00
15.75
18.20
16.55
15.42
18.39
16.00
16.27
12
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.04
0.02
1.16%
0.85%
—
0.02
FCF per shareRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
7.59%
10.37%
—
0.03
Dividend per shRM
0.02
0.02
0.02
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.01
1.17%
(1.70%)
—
4.68
Div yield (avg)%
13.10
14.90
16.60
16.83
17.94
16.14
16.13
17.07
14.44
12.70
18.29
16.13
16.14
8
28.78
Payout ratio%
26.50
26.29
26.65
25.75
24.15
26.44
23.89
24.30
22.28
20.60
17.23
23.89
25.02
25
0.500
Shares (diluted)B
0.631
0.761
0.886
0.908
0.905
0.946
1.136
1.162
1.199
1.187
0.486
5.56%
7.41%
10
5.41
Buyback yield%
25.71
28.22
29.85
28.59
26.19
23.67
23.62
21.04
21.77
18.80
13.93
21.77
24.69
76
0.680
D/E ratiox
0.601
0.707
0.675
0.730
0.855
0.851
0.891
0.910
1.031
1.005
0.610
0.910
0.853
91
4.849
Enterprise valueRM M
35.37
38.63
41.82
40.07
46.87
50.18
53.59
58.28
68.13
79.57
5.077
11.16%
10.16%
32
21.89
LT debtRM M
34.28
36.84
36.84
36.26
37.51
34.41
36.90
33.42
36.04
36.22
5.092
(0.70%)
0.87%
93
Cost of revenue
3.91%
1.00×
Operating expenses
3.61%
0.97×
Goodwill & intangibles
16.24%