0.705
RevenueRM M
0.726
0.757
0.784
0.802
0.833
0.868
0.918
0.966
0.999
1.029
0.765
4.32%
3.70%
39
24.79
Revenue growth%
27.05
25.30
24.21
22.14
19.38
18.56
17.62
19.67
17.62
16.00
8.64
17.62
19.52
70
29.59
Gross margin%
18.92
18.38
18.90
21.62
21.39
20.64
22.47
21.52
20.69
17.99
10.85
20.69
20.66
95
25.69
Operating margin%
20.79
22.30
19.92
21.15
18.57
18.01
17.67
19.94
22.00
21.36
24.33
19.94
20.36
16
9.46
Net margin%
4.05
5.83
7.48
9.86
7.43
9.53
10.66
12.67
14.63
15.59
9.66
12.67
9.69
86
21.85
P/E ratio (avg)x
23.71
21.64
22.07
20.23
19.94
18.54
18.53
18.90
18.78
17.77
26.32
18.54
19.42
64
27.97
EV/EBITx
18.81
20.19
22.31
24.26
22.22
21.36
19.05
18.81
19.10
21.45
31.52
19.10
20.78
53
22.80
FCF yield (avg)%
1.36
3.60
2.66
4.44
6.17
4.39
7.21
8.20
10.99
12.43
4.62
8.20
5.30
31
5.90
FCF margin%
8.92
6.24
3.71
1.95
4.13
5.61
5.52
6.01
6.12
4.17
15.49
5.61
5.56
56
1.060
FCF / Net incomex
0.636
0.705
0.817
0.876
0.966
1.009
1.065
1.072
1.047
1.024
0.437
1.047
0.988
72
2.28
ROIC%
6.82
6.49
5.10
5.42
5.84
6.77
4.83
1.88
0.40
1.74
19.44
1.88
5.26
33
12.52
Return on equity%
7.97
9.64
8.58
10.86
12.28
14.34
16.82
15.12
16.66
19.43
26.73
16.66
13.31
10
6.25
Return on assets%
22.55
21.48
22.93
20.98
22.09
23.20
21.77
20.66
22.80
19.82
22.08
21.77
21.93
77
0.17
EPSRM
0.16
0.13
0.12
0.12
0.11
0.12
0.13
0.13
0.12
0.13
0.18
2.93%
(1.52%)
—
17.45
EPS growth%
9.35
10.47
10.26
9.30
7.08
8.40
9.68
10.51
9.46
11.64
21.05
9.68
9.57
47
0.17
Bookvalue per shRM
0.08
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.04
(3.71%)
(1.33%)
—
0.04
FCF per shareRM
0.23
0.23
0.26
0.26
0.28
0.32
0.34
0.38
0.41
0.43
0.30
9.39%
6.88%
—
0.04
Dividend per shRM
0.26
0.30
0.34
0.39
0.42
0.41
0.45
0.50
0.53
0.55
0.20
5.65%
6.89%
—
18.54
Div yield (avg)%
8.15
5.96
3.18
1.27
1.72
3.87
2.73
2.84
2.19
1.08
10.51
2.73
2.78
85
7.70
Payout ratio%
23.75
25.94
27.54
26.07
24.50
25.30
27.90
27.10
24.17
23.70
17.73
25.30
25.62
75
2.879
Shares (diluted)M
3.317
3.253
3.135
3.637
3.833
4.054
3.842
3.719
4.331
4.910
2.895
5.08%
4.21%
73
8.13
Buyback yield%
25.33
26.27
27.64
26.28
23.91
25.04
27.25
24.72
22.72
23.09
6.54
24.72
25.18
33
0.543
D/E ratiox
1.326
1.371
1.529
1.555
1.629
1.717
1.838
1.830
1.779
1.798
0.628
1.798
1.673
74
0.247
Enterprise valueRM M
0.448
0.464
0.449
0.474
0.444
0.416
0.431
0.392
0.448
0.463
0.541
0.82%
0.54%
41
0.684
LT debtRM M
0.708
0.668
0.757
0.715
0.678
0.753
0.830
0.874
0.820
0.826
0.180
4.04%
3.04%
73
Cost of revenue
3.50%
0.98×
Operating expenses
3.80%
1.01×
Property and equipment
15.19%
Goodwill & intangibles
14.74%
Return on capital
135.70%
Spread over hurdle
129.65%