9.769
RevenueRM M
7.857
8.465
8.922
9.722
10.20
10.77
11.32
11.78
12.69
13.45
10.83
5.68%
6.27%
40
21.36
Revenue growth%
21.74
21.24
18.96
18.78
18.18
16.89
17.16
19.71
17.50
16.55
18.79
17.16
18.48
45
26.84
Gross margin%
8.23
6.89
9.56
7.67
6.64
8.57
9.46
9.68
9.23
6.43
15.94
9.23
8.40
22
13.33
Operating margin%
12.92
10.37
10.72
13.17
14.90
15.47
15.52
17.76
16.87
18.72
7.76
16.87
15.18
40
12.80
Net margin%
18.63
15.84
17.95
17.24
18.36
18.12
18.41
18.93
18.87
20.82
23.10
18.87
18.38
81
23.93
P/E ratio (avg)x
34.88
34.46
37.49
41.57
43.08
42.96
44.86
52.77
52.14
55.70
35.90
52.14
43.02
53
19.14
EV/EBITx
17.56
19.15
16.54
16.21
14.58
13.77
12.66
13.48
13.39
12.24
24.71
13.39
14.17
48
28.43
FCF yield (avg)%
24.33
23.41
25.35
22.50
22.08
23.90
21.48
19.08
17.82
16.98
13.63
19.08
22.29
85
13.89
FCF margin%
12.65
12.55
10.38
12.71
9.91
11.96
10.46
10.13
8.76
10.44
9.63
10.44
10.45
40
1.588
FCF / Net incomex
0.766
0.771
0.819
0.866
0.837
0.937
0.885
0.825
0.831
0.919
0.889
0.885
0.834
71
16.62
ROIC%
12.14
9.31
11.28
8.95
6.98
9.10
9.50
8.27
8.17
7.86
7.98
8.27
9.02
59
29.69
Return on equity%
11.80
13.00
12.65
10.08
9.27
11.08
12.89
12.88
12.92
14.37
9.95
12.89
12.77
50
29.23
Return on assets%
25.02
26.34
27.30
27.33
24.40
23.93
25.19
23.24
22.03
23.62
4.58
23.62
24.71
49
0.03
EPSRM
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.06
0.06
0.06
0.03
(3.65%)
1.84%
—
27.93
EPS growth%
33.58
31.01
29.73
30.24
31.71
29.79
30.39
31.38
30.23
31.85
9.82
30.39
30.70
69
0.01
Bookvalue per shRM
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.02
8.28%
7.22%
—
0.03
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.46%
4.24%
—
0.03
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
4.29%
5.17%
—
29.94
Div yield (avg)%
15.83
16.78
16.67
19.20
20.95
22.21
20.87
22.25
20.98
21.28
21.70
21.28
20.91
16
11.96
Payout ratio%
23.74
21.82
22.72
23.30
25.15
26.48
25.88
27.43
28.32
26.25
11.25
26.48
25.52
42
318.8
Shares (diluted)M
502.1
516.3
518.4
524.4
530.4
626.4
670.8
679.5
736.2
743.8
318.5
7.00%
4.15%
14
6.87
Buyback yield%
12.01
12.29
10.14
10.32
8.73
10.40
12.60
13.95
12.28
11.13
21.66
12.28
11.57
73
0.412
D/E ratiox
0.088
0.089
0.081
0.087
0.090
0.080
0.081
0.085
0.085
0.075
0.122
0.081
0.085
43
4.622
Enterprise valueRM M
5.819
5.425
5.628
6.148
6.550
6.617
6.756
6.815
6.974
7.104
10.87
1.64%
2.62%
23
18.26
LT debtRM M
28.76
27.69
31.78
34.88
40.18
47.03
44.97
45.85
46.04
51.87
8.674
5.24%
6.55%
53
Cost of revenue
6.15%
0.99×
Operating expenses
6.35%
1.01×
Property and equipment
17.89%
Spread over hurdle
(4.21%)