22.70
RevenueRM M
32.59
34.69
36.70
39.06
41.11
43.16
45.97
48.01
51.15
55.56
24.34
6.21%
6.32%
69
4.39
Revenue growth%
23.36
23.66
22.29
24.57
26.76
25.42
22.61
20.87
19.87
21.43
6.67
21.43
22.99
84
11.75
Gross margin%
17.62
17.90
15.93
18.70
15.75
17.95
20.28
21.47
20.48
19.84
11.12
20.28
18.33
61
25.78
Operating margin%
0.40
0.40
0.40
1.57
3.63
2.67
2.62
3.08
0.40
0.68
3.88
2.62
1.12
67
14.47
Net margin%
11.44
10.47
10.24
12.14
13.29
11.35
10.45
11.29
13.41
12.38
15.83
11.35
11.40
75
13.16
P/E ratio (avg)x
24.29
23.68
25.35
28.48
27.29
27.55
30.11
33.51
36.53
33.45
16.47
33.45
28.01
25
26.44
EV/EBITx
34.50
40.39
45.95
49.44
55.24
58.69
70.13
68.62
79.60
91.05
35.85
70.13
56.96
54
29.82
FCF yield (avg)%
12.83
15.80
16.69
14.08
12.16
10.27
12.98
12.88
12.19
13.19
25.33
12.88
12.93
33
13.18
FCF margin%
7.46
7.94
8.15
9.11
9.17
9.49
12.22
12.57
11.28
12.62
9.73
12.22
9.33
64
0.357
FCF / Net incomex
0.604
0.641
0.624
0.688
0.656
0.695
0.680
0.756
0.828
0.800
1.707
0.756
0.684
6
23.56
ROIC%
6.11
7.92
5.75
6.82
9.57
10.69
8.78
8.34
5.71
6.28
16.14
8.34
7.37
78
25.47
Return on equity%
0.50
0.40
0.40
0.40
0.40
0.40
3.03
1.02
0.40
0.40
18.63
0.40
0.40
7
12.02
Return on assets%
8.28
7.86
7.76
7.24
9.48
10.35
8.69
7.94
9.49
9.16
9.58
9.16
8.48
37
0.05
EPSRM
0.06
0.05
0.05
0.05
0.06
0.06
0.05
0.05
0.05
0.04
0.05
(6.33%)
(5.10%)
—
5.12
EPS growth%
22.04
19.95
22.90
25.29
25.57
27.29
24.82
25.08
23.58
21.24
15.83
24.82
24.20
43
0.06
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
5.57%
0.34%
—
0.05
FCF per shareRM
0.06
0.07
0.07
0.08
0.08
0.08
0.10
0.09
0.09
0.09
0.06
2.30%
5.40%
—
0.06
Dividend per shRM
0.07
0.08
0.08
0.08
0.09
0.08
0.09
0.09
0.09
0.09
0.04
0.54%
3.54%
—
24.85
Div yield (avg)%
18.94
18.99
16.44
13.51
14.48
14.39
14.60
16.76
14.93
17.30
24.19
14.93
15.68
59
2.30
Payout ratio%
18.68
21.36
21.06
20.64
20.86
19.05
19.20
16.64
17.07
17.37
18.96
17.37
19.13
21
703.3
Shares (diluted)M
497.6
506.1
492.9
437.7
444.4
426.1
366.5
360.4
311.2
324.9
703.5
(6.07%)
(5.14%)
18
13.55
Buyback yield%
3.13
2.59
2.61
1.89
4.40
1.88
0.99
0.40
0.40
0.40
4.12
0.40
1.89
59
0.594
D/E ratiox
3.015
3.175
3.157
3.420
3.879
4.232
4.398
4.871
5.061
5.706
1.408
4.871
4.055
78
24.99
Enterprise valueRM M
52.06
52.22
56.91
54.29
54.79
57.40
66.01
74.99
83.04
83.28
25.14
8.74%
5.18%
94
62.96
LT debtRM M
11.98
13.86
14.09
14.27
15.07
16.58
17.14
17.92
18.49
21.11
18.96
6.98%
5.67%
17
Cost of revenue
6.86%
1.05×
Operating expenses
5.48%
0.92×
Property and equipment
20.60%