23.39
RevenueRM M
43.87
44.65
45.65
47.19
47.92
49.01
49.61
52.10
53.99
56.98
24.45
3.52%
3.13%
46
28.55
Revenue growth%
29.47
30.77
29.15
28.26
27.52
28.60
29.44
27.53
27.12
26.45
2.98
27.53
28.43
7
19.33
Gross margin%
21.67
22.58
25.25
22.97
21.90
21.58
24.08
24.26
25.96
24.83
29.37
24.26
23.52
90
14.61
Operating margin%
18.97
20.13
19.81
16.82
18.70
18.18
15.68
18.25
16.35
15.06
17.57
16.35
18.22
39
13.30
Net margin%
17.95
17.34
19.04
16.95
13.99
15.61
16.96
19.09
20.24
17.30
29.06
17.30
17.32
33
28.29
P/E ratio (avg)x
38.36
41.86
47.85
54.35
53.27
58.10
61.82
67.97
66.79
69.24
11.19
66.79
56.23
31
7.013
EV/EBITx
35.92
39.96
41.69
41.92
48.51
45.48
44.45
44.24
45.42
44.76
13.73
44.76
44.35
18
22.85
FCF yield (avg)%
26.61
29.60
32.53
32.64
31.76
29.56
27.87
27.80
27.11
24.83
19.42
27.80
28.72
82
11.82
FCF margin%
24.77
24.04
22.33
25.32
25.03
24.07
21.35
21.83
24.50
27.46
29.09
24.07
24.29
87
1.693
FCF / Net incomex
0.668
0.737
0.783
0.812
0.892
0.815
0.863
0.818
0.848
0.838
1.074
0.838
0.817
43
16.30
ROIC%
6.81
8.74
10.79
10.28
9.43
9.41
7.47
9.88
11.05
13.49
8.94
9.88
9.66
45
4.97
Return on equity%
17.70
20.67
19.53
21.14
21.89
18.94
17.66
16.59
17.73
18.54
13.72
17.73
18.74
47
8.63
Return on assets%
6.29
6.83
8.90
11.41
9.32
8.13
8.83
7.61
7.20
5.12
23.49
7.61
7.87
94
—
EPSRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
—
9.62%
7.49%
—
3.54
EPS growth%
10.22
8.67
11.39
9.45
10.08
7.39
6.63
3.78
2.38
3.84
28.38
3.84
8.03
89
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.02
(3.96%)
0.77%
—
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
(1.50%)
(4.58%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
7.80%
9.72%
—
22.96
Div yield (avg)%
0.40
0.40
2.21
0.40
1.85
3.36
5.24
4.00
3.38
3.42
26.08
3.42
2.79
44
29.85
Payout ratio%
7.68
6.78
7.06
6.07
5.78
8.76
6.49
8.33
10.60
11.87
12.00
8.76
7.37
44
1.519
Shares (diluted)B
1.442
1.600
1.549
1.555
1.396
1.385
1.291
1.289
1.297
1.200
1.522
(2.98%)
(1.13%)
16
5.74
Buyback yield%
3.63
3.45
1.18
0.40
0.40
1.42
1.15
0.40
0.40
0.40
6.45
0.40
0.78
47
0.312
D/E ratiox
1.703
1.882
1.869
1.825
1.898
2.282
2.539
2.463
2.938
2.886
0.696
2.539
2.090
65
28.75
Enterprise valueRM M
64.98
72.06
77.68
70.67
72.17
72.68
74.40
75.12
82.92
83.95
14.91
3.07%
2.91%
37
11.86
LT debtRM M
65.39
74.08
85.06
103.2
104.5
107.1
124.3
143.7
171.9
208.2
43.50
14.79%
14.13%
38
Cost of revenue
2.75%
0.96×
Operating expenses
3.41%
1.03×
Property and equipment
16.83%
Cash and investments
16.52%