0.982
RevenueRM B
0.601
0.639
0.675
0.727
0.782
0.854
0.939
0.990
1.074
1.158
1.096
8.15%
7.75%
88
2.63
Revenue growth%
23.96
24.28
24.95
22.97
22.58
24.44
22.28
24.75
24.12
25.92
7.94
24.44
24.20
25
9.30
Gross margin%
10.98
10.87
11.20
13.81
13.29
12.01
13.47
15.43
14.95
14.46
25.66
14.46
13.38
52
12.54
Operating margin%
18.45
15.54
13.09
14.85
15.35
16.56
19.06
17.07
16.94
16.92
23.75
16.94
16.74
49
11.95
Net margin%
13.35
13.23
14.42
13.61
11.07
13.58
11.45
8.63
11.63
10.76
17.38
11.45
12.43
19
32.26
P/E ratio (avg)x
25.59
29.80
29.32
27.94
28.19
33.28
34.18
38.81
37.36
40.62
13.80
37.36
31.54
17
16.53
EV/EBITx
13.05
13.86
13.73
15.32
14.38
16.18
16.45
16.71
17.33
16.11
34.18
16.45
15.72
37
6.58
FCF yield (avg)%
21.29
24.23
23.72
22.73
25.40
27.38
24.96
27.62
29.64
27.06
29.71
27.38
25.18
19
28.08
FCF margin%
5.30
3.13
3.82
2.29
0.40
0.40
0.40
0.40
0.40
1.40
26.96
0.40
0.90
32
1.794
FCF / Net incomex
1.399
1.569
1.640
1.665
1.576
1.524
1.558
1.651
1.856
1.805
0.521
1.651
1.608
86
21.76
ROIC%
3.45
2.25
5.21
7.21
6.56
9.17
8.85
7.70
8.39
6.98
13.13
8.39
7.09
48
21.69
Return on equity%
20.05
20.68
18.61
16.51
17.73
17.21
19.85
21.07
22.83
24.73
13.27
21.07
19.95
31
26.86
Return on assets%
20.39
19.99
20.01
18.33
17.65
18.18
16.17
18.50
16.21
16.12
14.08
16.21
18.26
18
0.33
EPSRM
0.22
0.20
0.21
0.18
0.17
0.18
0.16
0.17
0.16
0.17
0.35
(0.75%)
(2.18%)
—
10.66
EPS growth%
13.47
15.35
16.08
14.21
14.27
13.86
14.64
16.86
15.06
15.79
14.88
15.06
14.85
18
0.28
Bookvalue per shRM
0.29
0.31
0.29
0.28
0.27
0.26
0.25
0.22
0.20
0.19
0.36
(6.50%)
(3.16%)
—
0.12
FCF per shareRM
0.12
0.14
0.14
0.14
0.14
0.14
0.14
0.13
0.14
0.15
0.35
1.54%
2.63%
—
0.08
Dividend per shRM
0.68
0.81
0.87
1.04
1.22
1.39
1.39
1.50
1.62
1.63
0.20
6.05%
11.22%
—
18.17
Div yield (avg)%
15.41
13.59
10.72
7.80
8.87
7.72
8.11
9.60
12.35
13.41
16.39
9.60
10.16
54
15.29
Payout ratio%
9.36
10.43
13.15
15.27
17.59
17.83
19.47
17.90
20.01
17.24
16.33
17.90
17.42
92
1.701
Shares (diluted)B
2.870
3.013
3.212
3.315
3.404
3.247
3.506
3.589
3.613
3.537
1.750
0.77%
3.85%
58
2.24
Buyback yield%
29.78
28.77
29.23
26.61
24.57
23.42
21.38
23.41
25.54
24.06
16.16
23.42
25.06
44
0.882
D/E ratiox
1.214
1.237
1.337
1.452
1.746
1.893
1.968
2.046
2.483
2.502
1.324
2.046
1.820
52
0.435
Enterprise valueRM B
1.354
1.563
1.517
1.676
1.895
2.062
2.143
2.431
2.664
2.887
1.411
8.78%
8.84%
26
1.434
LT debtRM B
0.536
0.582
0.570
0.640
0.685
0.718
0.778
0.820
0.891
0.883
1.402
5.19%
4.26%
19
Cost of revenue
7.68%
0.99×
Operating expenses
7.63%
0.99×
Goodwill & intangibles
16.62%
Property and equipment
13.71%
Return on capital
156.69%
Spread over hurdle
144.47%