2.537
RevenueRM M
3.990
4.039
4.156
4.267
4.313
4.400
4.427
4.490
4.682
4.702
2.740
1.74%
1.67%
70
28.47
Revenue growth%
8.35
7.13
6.51
5.86
7.48
8.60
5.94
5.32
3.28
2.22
28.27
5.32
6.22
58
26.92
Gross margin%
21.22
23.81
23.31
23.71
24.96
23.67
26.40
27.39
25.00
22.43
29.62
25.00
23.76
51
3.69
Operating margin%
7.98
7.92
8.49
9.26
9.57
7.54
9.27
10.41
9.48
10.07
22.66
9.48
9.27
74
25.40
Net margin%
24.63
23.15
25.55
27.74
30.33
32.79
31.33
33.77
34.88
35.11
5.61
33.77
30.83
35
13.30
P/E ratio (avg)x
35.48
35.29
35.63
36.87
34.52
31.88
30.11
30.17
31.00
33.73
18.36
31.00
34.12
66
32.46
EV/EBITx
28.11
28.09
32.04
34.61
39.03
40.54
42.11
39.80
43.08
49.46
30.88
42.11
39.41
64
2.45
FCF yield (avg)%
29.20
29.84
30.58
32.13
31.14
28.57
26.07
25.07
23.18
21.74
26.24
25.07
28.89
74
5.99
FCF margin%
13.49
15.81
13.17
13.23
13.59
13.97
15.46
18.02
19.80
19.33
17.90
18.02
14.71
12
1.710
FCF / Net incomex
0.278
0.297
0.315
0.332
0.390
0.411
0.425
0.423
0.443
0.484
1.523
0.425
0.400
21
13.58
ROIC%
12.16
11.86
11.82
10.80
10.62
9.03
8.61
9.34
9.69
10.71
5.28
9.34
10.66
58
3.43
Return on equity%
0.40
0.40
1.15
1.23
1.39
2.26
3.39
4.31
3.96
6.66
26.80
3.96
1.82
57
29.74
Return on assets%
26.51
27.62
24.70
26.90
24.38
26.55
24.77
22.28
22.42
25.08
7.21
24.77
24.93
37
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
8.86%
9.30%
—
6.25
EPS growth%
16.66
15.39
13.58
14.72
15.18
12.88
14.49
16.51
16.85
15.13
2.79
15.13
15.15
41
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
4.19%
2.25%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
(2.43%)
(3.91%)
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.44%
4.51%
—
10.18
Div yield (avg)%
0.40
0.40
0.40
0.40
2.83
1.54
3.13
0.40
0.48
0.40
9.32
0.48
0.40
53
5.66
Payout ratio%
2.30
0.40
3.24
3.80
6.66
8.18
8.37
5.73
5.29
5.67
18.78
5.73
5.48
54
100.0
Shares (diluted)M
156.8
172.5
194.1
195.2
200.3
207.4
238.8
277.2
300.7
333.1
102.4
10.71%
8.96%
16
9.97
Buyback yield%
14.02
16.69
19.28
21.25
19.41
17.94
15.04
12.09
15.05
17.18
19.78
15.05
16.94
21
0.878
D/E ratiox
1.844
1.795
2.069
2.248
2.235
2.152
2.478
2.726
2.589
2.742
1.720
2.589
2.241
23
1.738
Enterprise valueRM M
2.970
2.670
2.378
2.411
2.534
2.321
2.406
2.159
2.181
1.939
3.250
(5.22%)
(5.49%)
19
1.790
LT debtRM M
2.853
3.102
2.762
2.774
2.783
2.929
3.059
2.847
3.129
3.260
0.271
3.22%
2.46%
81
Cost of revenue
1.67%
1.00×
Operating expenses
1.43%
0.98×
Property and equipment
17.48%
Goodwill & intangibles
16.78%
Spread over hurdle
(2.11%)