3.029
RevenueRM M
20.21
20.61
21.16
20.88
20.91
20.47
20.92
21.51
21.65
21.33
3.339
0.39%
0.52%
29
28.07
Revenue growth%
9.79
9.38
10.58
11.51
10.55
10.96
8.60
10.07
12.01
13.86
2.09
10.96
10.57
55
7.86
Gross margin%
7.91
7.27
8.18
5.83
3.08
3.86
2.12
4.29
1.56
1.05
19.45
2.12
4.08
57
12.67
Operating margin%
10.50
11.62
10.36
8.42
8.00
6.23
6.71
5.62
8.54
6.84
28.37
6.71
8.21
88
19.93
Net margin%
27.05
29.96
27.33
26.35
29.04
30.35
29.99
31.78
32.58
30.41
7.75
30.41
29.97
67
16.31
P/E ratio (avg)x
12.59
13.02
15.45
17.20
19.84
21.03
21.28
25.41
24.65
26.26
36.16
24.65
20.44
11
35.04
EV/EBITx
12.68
13.55
14.73
15.56
14.66
16.05
14.11
12.87
11.27
11.38
11.35
12.87
13.83
17
7.19
FCF yield (avg)%
12.95
15.46
14.92
12.51
11.54
13.67
13.85
14.98
14.81
16.38
6.34
14.81
14.33
53
6.33
FCF margin%
27.68
25.07
25.14
27.05
27.96
30.32
32.59
30.44
33.15
33.83
29.62
32.59
29.14
41
0.339
FCF / Net incomex
1.776
1.555
1.611
1.512
1.318
1.213
1.127
1.077
1.088
0.938
0.468
1.088
1.266
56
27.85
ROIC%
9.44
11.57
12.28
13.67
12.12
14.10
11.72
11.08
9.33
11.86
5.85
11.72
11.79
56
24.43
Return on equity%
10.05
12.37
15.11
15.21
17.53
20.14
19.00
17.77
15.40
14.64
6.31
17.77
15.30
83
22.81
Return on assets%
13.23
12.32
9.96
9.35
7.52
9.86
10.46
12.28
9.32
9.46
24.17
9.86
9.91
58
0.02
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
—
0.02
(2.19%)
(2.08%)
—
4.83
EPS growth%
8.75
11.25
10.52
9.40
7.01
5.44
4.36
4.96
3.63
3.70
20.63
4.36
6.23
78
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.17%)
(4.68%)
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
(2.50%)
(1.51%)
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
8.58%
7.04%
—
19.08
Div yield (avg)%
17.18
16.15
15.14
12.89
14.22
15.98
16.95
17.62
20.51
19.07
25.42
17.62
16.55
58
29.11
Payout ratio%
2.60
2.32
1.17
0.40
3.09
2.60
3.89
2.89
3.70
1.95
11.40
2.89
2.60
64
695.4
Shares (diluted)M
682.9
748.4
729.5
726.2
699.8
623.7
596.3
558.0
623.5
565.4
678.0
(4.18%)
(2.49%)
40
16.17
Buyback yield%
32.52
32.93
33.12
34.24
33.36
34.73
36.23
34.89
37.60
34.61
13.46
34.89
34.43
94
1.035
D/E ratiox
2.330
2.171
2.192
2.462
2.443
2.703
2.498
2.363
2.375
2.669
1.205
2.498
2.409
15
13.44
Enterprise valueRM M
12.47
12.45
13.14
13.90
13.05
15.07
14.64
16.88
19.78
20.31
9.217
9.25%
4.48%
32
9.317
LT debtRM M
9.337
9.402
10.23
8.921
8.596
9.058
7.978
7.883
7.044
6.993
10.07
(4.04%)
(2.37%)
34
Cost of revenue
0.08%
0.96×
Operating expenses
1.21%
1.07×
Cash and investments
19.08%
Property and equipment
18.85%
Return on capital
215.12%
Spread over hurdle
205.50%