15.96
RevenueRM M
14.70
15.37
16.06
16.18
16.66
17.00
17.11
17.69
18.64
19.45
17.64
3.14%
3.38%
43
11.44
Revenue growth%
13.68
16.51
15.22
15.49
14.77
13.99
11.11
14.02
15.96
14.81
3.65
14.02
14.79
25
13.08
Gross margin%
10.42
9.17
10.06
7.44
7.02
4.91
2.64
0.50
0.73
3.14
14.31
2.64
5.97
32
16.27
Operating margin%
6.87
8.35
9.23
7.90
9.57
10.08
10.77
12.57
15.21
15.50
20.27
12.57
9.82
17
5.42
Net margin%
15.57
17.35
18.72
19.79
18.51
15.67
13.16
12.82
10.48
12.57
3.01
12.82
15.62
79
23.92
P/E ratio (avg)x
28.70
31.25
32.71
32.35
28.87
27.68
23.70
21.09
20.42
17.42
31.42
21.09
28.19
52
25.64
EV/EBITx
20.19
18.48
17.28
17.64
19.40
18.49
18.54
19.01
17.44
17.04
17.84
18.49
18.48
44
25.81
FCF yield (avg)%
32.28
33.50
35.17
34.70
32.95
31.52
28.54
29.14
29.13
27.61
22.66
29.13
31.90
47
10.19
FCF margin%
14.76
15.66
18.23
19.25
21.86
23.91
24.82
25.06
27.27
29.88
17.85
25.06
22.89
55
0.278
FCF / Net incomex
0.191
0.207
0.198
0.185
0.197
0.219
0.213
0.206
0.215
0.211
0.966
0.213
0.206
45
7.26
ROIC%
21.20
21.34
19.42
22.17
24.66
21.87
20.69
23.33
24.11
26.96
20.89
23.33
22.02
16
6.48
Return on equity%
27.43
27.15
26.84
25.47
27.22
27.51
29.22
28.17
27.15
24.75
9.17
27.51
27.19
54
6.43
Return on assets%
14.45
15.85
16.12
17.10
14.52
12.45
12.39
10.21
8.02
7.25
21.12
10.21
13.45
95
0.04
EPSRM
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.10
0.11
0.05
7.60%
9.66%
—
6.30
EPS growth%
21.27
22.21
20.30
20.70
18.66
17.58
15.02
13.32
14.99
15.54
29.90
15.02
18.12
35
0.06
Bookvalue per shRM
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.03
1.56%
1.37%
—
0.01
FCF per shareRM
0.07
0.08
0.09
0.10
0.11
0.10
0.10
0.10
0.10
0.12
0.03
1.17%
4.24%
—
0.03
Dividend per shRM
0.08
0.09
0.09
0.09
0.09
0.10
0.11
0.12
0.13
0.14
0.03
8.27%
5.58%
—
24.97
Div yield (avg)%
6.44
4.66
4.62
4.48
2.09
0.92
2.40
4.55
3.19
3.83
27.29
3.19
4.16
12
21.06
Payout ratio%
12.59
13.20
14.41
11.82
13.21
12.99
11.99
9.86
9.30
7.48
15.16
9.86
12.29
15
158.8
Shares (diluted)M
148.3
144.5
127.6
138.2
118.8
122.5
108.1
112.7
111.2
110.1
159.2
(1.51%)
(2.97%)
95
5.86
Buyback yield%
23.01
23.48
21.47
18.75
17.58
17.05
19.88
18.64
20.53
19.17
22.51
19.17
19.53
81
1.519
D/E ratiox
1.362
1.472
1.445
1.571
1.760
1.804
1.723
1.660
1.541
1.487
1.785
1.660
1.556
8
11.71
Enterprise valueRM M
14.43
15.48
16.14
16.92
18.06
17.98
18.04
21.30
25.43
24.37
16.00
6.18%
5.82%
77
15.92
LT debtRM M
5.400
5.060
5.857
6.516
6.332
6.915
7.220
8.385
8.945
9.002
13.94
7.29%
6.32%
26
Cost of revenue
3.38%
1.00×
Operating expenses
2.69%
0.93×
Goodwill & intangibles
17.09%
Property and equipment
15.11%
Spread over hurdle
(2.97%)