57.68
RevenueRM M
60.70
63.56
66.55
66.68
67.70
70.56
73.85
77.46
81.05
84.73
59.50
4.59%
3.61%
73
20.23
Revenue growth%
28.81
26.57
23.68
26.07
28.23
30.29
33.25
33.54
32.17
34.39
29.47
33.25
29.55
76
18.17
Gross margin%
12.56
15.11
15.29
16.01
13.99
13.96
15.07
16.99
15.26
15.92
19.15
15.26
15.18
59
11.67
Operating margin%
2.83
0.55
0.40
2.20
4.69
6.82
4.14
3.54
1.97
3.25
6.71
3.54
3.04
34
23.31
Net margin%
0.40
2.35
0.68
0.40
0.76
0.40
0.92
1.57
1.29
1.03
28.81
1.03
0.84
25
20.28
P/E ratio (avg)x
27.23
24.95
23.86
24.31
22.48
22.47
22.52
23.27
22.99
22.62
21.09
22.62
23.13
85
34.49
EV/EBITx
19.10
22.64
27.42
29.87
34.34
33.50
38.81
44.20
52.79
61.18
24.98
44.20
33.92
19
20.79
FCF yield (avg)%
7.30
7.88
7.88
6.65
7.07
9.67
7.87
10.20
10.44
7.59
18.93
9.67
7.87
13
21.41
FCF margin%
23.38
23.45
22.69
24.48
26.86
27.61
25.59
27.75
29.20
29.05
25.33
27.75
26.22
39
1.495
FCF / Net incomex
1.008
0.948
0.843
0.783
0.810
0.842
0.784
0.729
0.699
0.608
0.602
0.729
0.797
7
19.04
ROIC%
13.75
15.16
14.35
14.90
13.89
12.87
9.97
12.52
12.56
15.34
18.01
12.56
13.82
62
14.43
Return on equity%
31.38
30.65
32.09
31.16
28.95
28.57
26.75
28.91
27.96
26.95
16.97
27.96
28.93
65
22.09
Return on assets%
17.74
20.38
21.43
24.32
24.49
24.26
25.54
23.18
23.08
25.74
13.20
24.26
23.72
47
0.21
EPSRM
0.34
0.38
0.38
0.39
0.38
0.36
0.42
0.48
0.46
0.47
0.22
4.53%
4.66%
—
7.97
EPS growth%
0.40
0.40
0.40
3.17
4.26
2.15
5.04
6.42
6.83
8.39
6.21
6.42
3.71
34
0.07
Bookvalue per shRM
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.08
1.42%
(0.85%)
—
0.21
FCF per shareRM
0.13
0.13
0.14
0.16
0.19
0.21
0.22
0.24
0.24
0.25
0.15
5.65%
6.44%
—
0.11
Dividend per shRM
0.10
0.10
0.11
0.10
0.10
0.09
0.10
0.11
0.09
0.08
0.08
(3.68%)
(1.30%)
—
4.76
Div yield (avg)%
13.78
13.00
13.09
14.61
12.89
11.66
12.43
11.08
10.89
12.59
7.24
11.66
12.74
18
16.98
Payout ratio%
5.65
6.19
7.47
8.71
8.47
6.62
8.56
8.98
11.27
13.71
6.21
8.98
8.51
90
266.8
Shares (diluted)M
387.9
384.1
414.3
403.1
392.0
373.1
383.0
430.4
384.7
355.6
273.4
(1.93%)
0.16%
91
22.42
Buyback yield%
20.48
18.83
18.17
17.21
19.31
19.28
17.79
19.81
20.07
19.05
2.01
19.28
19.17
31
0.279
D/E ratiox
0.582
0.554
0.644
0.600
0.692
0.747
0.749
0.728
0.845
0.924
1.623
0.749
0.710
87
40.46
Enterprise valueRM M
101.4
114.3
113.5
114.9
132.6
134.1
132.8
137.2
132.5
144.9
83.02
1.80%
3.02%
19
52.71
LT debtRM M
80.33
72.00
75.27
69.66
66.08
62.43
63.52
55.85
50.01
55.49
42.58
(3.43%)
(4.38%)
84
Cost of revenue
3.71%
1.01×
Operating expenses
3.20%
0.96×
Cash and investments
16.96%
Property and equipment
15.64%
Spread over hurdle
(1.04%)