0.350
RevenueRM M
1.997
2.040
2.080
2.107
2.193
2.288
2.346
2.454
2.563
2.612
0.376
3.55%
2.96%
92
11.31
Revenue growth%
28.25
27.45
28.57
29.58
30.78
31.05
30.02
31.67
34.12
31.81
9.48
31.67
30.40
22
27.62
Gross margin%
26.82
28.79
26.79
26.00
26.41
27.82
29.62
28.38
30.28
27.59
19.10
28.38
27.71
92
14.70
Operating margin%
18.70
16.48
16.14
16.32
15.36
14.77
15.82
14.69
12.72
12.04
25.04
14.69
15.59
90
18.49
Net margin%
11.77
8.86
6.89
6.85
6.13
5.57
8.11
5.96
3.27
2.64
16.19
5.57
6.49
66
26.18
P/E ratio (avg)x
32.12
37.48
43.32
41.48
43.80
44.86
47.66
54.03
59.00
66.53
32.29
54.03
44.33
7
26.92
EV/EBITx
21.98
19.91
19.40
20.05
19.08
18.87
18.75
16.98
17.02
14.87
25.99
17.02
18.98
72
25.99
FCF yield (avg)%
22.57
21.38
22.58
23.24
22.36
23.12
23.63
26.38
23.80
25.87
28.96
23.80
23.18
5
11.28
FCF margin%
15.43
16.78
14.02
11.34
12.94
11.37
10.89
10.90
8.83
6.84
16.94
10.89
11.35
28
1.766
FCF / Net incomex
1.727
2.009
2.169
2.200
2.251
2.217
2.589
3.038
3.298
3.541
1.623
3.038
2.234
90
24.60
ROIC%
7.58
10.24
11.74
8.85
9.51
9.39
11.34
13.07
15.02
12.84
23.12
12.84
10.79
28
5.47
Return on equity%
6.25
4.17
5.70
4.90
6.60
5.94
4.57
2.72
4.78
4.88
9.84
4.78
4.89
21
21.62
Return on assets%
22.14
21.85
21.32
21.01
22.66
23.93
22.28
21.53
20.70
19.45
20.85
21.53
21.69
93
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
3.36%
5.79%
—
26.82
EPS growth%
17.50
19.61
17.07
15.57
18.29
20.49
21.94
22.23
23.87
26.32
7.65
22.23
20.05
83
—
Bookvalue per shRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.46%
4.23%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01%
3.34%
—
0.01
Dividend per shRM
—
—
0.01
0.01
—
—
0.01
0.01
0.01
0.01
0.01
8.60%
6.77%
—
21.96
Div yield (avg)%
11.92
14.89
17.05
18.65
17.56
19.79
19.80
22.07
21.60
20.89
28.47
20.89
19.22
19
27.90
Payout ratio%
4.46
3.25
4.25
6.40
4.82
1.96
0.73
0.40
0.40
0.59
29.56
0.59
2.61
79
212.9
Shares (diluted)M
250.9
250.4
284.8
323.7
331.6
330.3
315.8
344.0
325.3
367.0
216.8
2.05%
3.45%
56
7.82
Buyback yield%
14.69
13.54
15.37
14.84
17.36
19.25
20.51
17.76
19.52
18.10
19.01
19.25
17.56
59
0.642
D/E ratiox
0.253
0.228
0.224
0.245
0.232
0.244
0.242
0.216
0.237
0.226
0.771
0.237
0.234
70
1.306
Enterprise valueRM M
3.153
3.354
3.799
4.324
5.192
5.974
6.633
7.582
7.667
8.971
0.456
11.56%
11.23%
65
0.409
LT debtRM M
2.899
2.940
2.713
2.659
2.791
2.773
2.670
2.707
2.550
2.634
2.253
(1.16%)
0.07%
12
Cost of revenue
2.96%
1.00×
Operating expenses
2.38%
0.94×
Property and equipment
20.11%
Cash and investments
15.01%
Spread over hurdle
(1.34%)