10.26
RevenueRM M
7.937
8.357
8.897
9.311
9.995
10.47
11.22
11.63
12.48
13.40
11.41
6.04%
5.72%
44
20.42
Revenue growth%
25.57
24.08
22.94
25.30
26.51
24.98
25.41
27.74
25.12
22.78
21.73
25.12
25.21
28
19.18
Gross margin%
13.95
15.84
16.02
16.45
14.94
13.96
15.73
18.46
18.41
20.95
20.11
18.41
15.93
73
28.76
Operating margin%
15.13
16.81
17.53
19.16
21.28
24.11
26.89
25.23
25.88
28.47
9.93
25.88
22.69
60
26.59
Net margin%
25.15
23.80
25.96
25.49
27.93
30.37
29.94
29.96
32.66
34.73
28.53
30.37
28.94
55
17.96
P/E ratio (avg)x
24.48
23.92
25.93
25.50
25.82
27.21
28.30
26.57
24.85
28.68
33.16
27.21
25.88
35
35.81
EV/EBITx
12.09
12.97
12.62
11.90
12.65
12.19
13.14
13.40
12.78
13.56
23.94
13.14
12.72
94
3.71
FCF yield (avg)%
3.89
4.15
6.23
6.70
4.29
5.75
3.90
1.61
1.14
0.79
29.70
1.61
4.03
60
13.01
FCF margin%
17.38
17.55
17.54
18.11
17.52
14.73
13.91
12.85
14.19
14.04
7.31
14.04
16.05
69
0.648
FCF / Net incomex
0.477
0.455
0.491
0.502
0.543
0.502
0.513
0.492
0.472
0.504
1.064
0.502
0.497
74
5.13
ROIC%
19.77
16.78
16.65
17.75
19.88
19.52
18.39
17.36
19.64
16.99
5.55
18.39
18.07
83
16.91
Return on equity%
19.25
21.29
19.91
20.83
19.16
19.28
17.12
18.60
21.20
20.65
9.88
19.28
19.60
66
5.61
Return on assets%
6.07
4.78
3.10
1.18
2.01
3.47
0.65
0.78
3.61
1.00
5.08
1.00
2.55
16
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.01
7.28%
5.42%
—
20.06
EPS growth%
14.78
16.87
14.83
13.72
14.33
13.46
10.51
8.23
10.03
12.34
21.05
10.51
13.59
62
—
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
3.30%
2.53%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.02
(0.83%)
2.46%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(2.45%)
(0.38%)
—
17.49
Div yield (avg)%
7.68
5.63
2.99
5.68
4.23
2.27
0.40
1.98
1.18
0.85
8.67
1.18
2.63
65
16.04
Payout ratio%
6.69
8.09
9.26
9.88
8.65
7.03
6.63
7.86
7.19
5.89
17.71
7.03
7.53
25
371.0
Shares (diluted)M
293.2
264.0
249.0
250.0
214.1
200.0
181.3
182.5
198.5
206.5
380.2
(0.72%)
(3.43%)
64
8.33
Buyback yield%
14.55
17.39
14.80
14.34
14.84
15.41
16.22
17.00
19.98
17.24
9.38
17.00
15.81
10
0.671
D/E ratiox
1.605
1.668
1.486
1.325
1.189
1.064
1.136
1.108
1.131
1.259
0.289
1.131
1.224
84
7.295
Enterprise valueRM M
1.260
1.377
1.467
1.690
1.727
2.019
2.148
2.140
2.354
2.354
5.522
6.39%
6.59%
74
7.200
LT debtRM M
8.903
8.359
9.256
10.22
9.481
9.567
10.44
9.656
10.62
10.32
7.574
1.72%
1.96%
56
Cost of revenue
5.95%
1.02×
Operating expenses
5.57%
0.99×
Property and equipment
16.59%
Spread over hurdle
(2.65%)