6.051
RevenueRM M
9.623
9.753
9.836
9.965
10.38
10.71
11.00
11.19
11.42
11.82
6.638
2.64%
2.54%
77
29.20
Revenue growth%
13.75
15.08
14.23
13.97
16.84
14.65
15.77
15.47
16.42
16.36
20.72
15.77
15.28
83
9.37
Gross margin%
14.64
16.64
19.22
21.52
23.72
25.62
24.56
26.44
25.85
28.12
22.61
25.85
24.14
44
6.90
Operating margin%
18.90
17.81
16.99
16.16
13.23
14.91
15.70
17.21
18.31
17.13
29.47
17.13
17.06
12
29.80
Net margin%
21.63
20.17
21.21
18.37
20.55
21.84
19.28
19.36
21.22
18.78
6.88
19.36
20.36
79
34.00
P/E ratio (avg)x
26.97
23.31
22.98
24.90
21.91
19.97
21.76
20.27
21.08
20.72
13.41
20.72
21.83
49
14.91
EV/EBITx
28.32
28.69
29.21
32.11
31.94
34.96
35.08
39.15
45.48
51.69
18.61
39.15
33.53
80
12.18
FCF yield (avg)%
31.20
31.64
31.10
33.25
34.13
31.82
34.82
32.52
30.34
27.66
22.79
31.82
31.73
86
16.69
FCF margin%
4.56
1.85
3.84
1.96
3.58
6.28
5.83
7.25
10.15
11.11
4.43
7.25
5.20
55
1.652
FCF / Net incomex
0.196
0.220
0.213
0.244
0.231
0.242
0.275
0.259
0.250
0.264
1.467
0.259
0.243
12
20.23
ROIC%
12.46
11.76
13.92
16.90
17.53
18.84
16.07
15.15
16.31
15.60
22.63
16.07
15.83
56
3.90
Return on equity%
20.46
17.84
18.62
19.34
20.74
20.18
18.65
16.52
16.46
15.07
21.72
16.52
18.64
86
14.95
Return on assets%
5.82
6.77
9.25
7.15
4.43
4.46
3.09
5.79
4.70
3.39
13.22
4.46
5.24
45
0.07
EPSRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.08
(1.31%)
(2.08%)
—
23.13
EPS growth%
2.00
2.75
1.13
0.40
0.40
0.40
2.32
0.76
0.40
0.40
6.14
0.40
0.58
76
0.04
Bookvalue per shRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.01
(0.48%)
(1.04%)
—
0.06
FCF per shareRM
0.07
0.08
0.08
0.09
0.10
0.09
0.10
0.10
0.09
0.09
0.06
(3.01%)
1.39%
—
0.03
Dividend per shRM
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.02
3.23%
2.86%
—
4.45
Div yield (avg)%
21.04
21.54
19.57
17.84
20.05
18.44
19.68
22.34
25.26
24.20
18.38
22.34
20.55
39
26.17
Payout ratio%
16.98
14.76
11.90
13.39
15.31
14.49
14.58
16.76
15.28
12.83
29.81
14.58
14.67
87
182.2
Shares (diluted)M
145.5
130.5
110.5
114.9
111.5
97.91
100.7
90.12
90.18
96.85
180.2
(2.77%)
(4.14%)
14
23.37
Buyback yield%
17.44
15.23
15.06
13.06
10.71
10.66
10.77
10.57
7.75
8.33
3.33
10.57
10.74
8
0.131
D/E ratiox
1.627
1.758
1.690
1.727
1.936
1.859
2.047
2.263
2.295
2.531
0.821
2.263
1.898
63
3.470
Enterprise valueRM M
12.47
13.95
14.13
14.07
13.61
15.38
14.13
12.79
14.19
14.83
1.798
1.73%
2.49%
37
14.43
LT debtRM M
13.33
13.23
13.23
14.96
15.87
16.86
17.86
18.51
21.10
23.52
8.648
8.19%
6.53%
47
Cost of revenue
2.31%
0.98×
Operating expenses
2.40%
0.99×
Property and equipment
22.42%
Goodwill & intangibles
15.22%
Cash and investments
13.55%