27.65
RevenueRM M
39.64
40.44
40.98
40.37
40.15
41.44
42.21
43.59
43.42
44.07
28.62
1.88%
1.30%
29
22.60
Revenue growth%
12.46
10.33
9.53
9.89
12.07
13.07
13.80
14.64
16.06
15.67
29.49
14.64
12.77
24
16.03
Gross margin%
16.16
16.10
18.47
19.61
17.33
19.97
18.36
15.48
13.62
11.41
27.13
15.48
16.74
10
26.42
Operating margin%
2.25
1.26
1.47
2.40
0.40
0.40
1.91
2.18
0.40
0.40
11.56
0.40
1.37
39
20.83
Net margin%
27.16
27.83
24.84
22.03
23.51
24.28
24.82
24.74
27.39
28.71
6.78
24.82
24.83
63
13.76
P/E ratio (avg)x
43.00
45.99
43.33
40.31
38.98
41.89
45.86
44.35
46.44
42.32
24.77
44.35
43.16
14
34.90
EV/EBITx
29.58
34.38
38.16
37.94
38.99
37.64
40.92
41.02
47.57
52.15
11.40
41.02
38.57
34
29.85
FCF yield (avg)%
24.89
21.92
19.53
20.42
21.68
24.15
25.35
26.50
26.55
25.92
20.10
25.92
24.52
73
7.86
FCF margin%
0.43
0.98
0.40
0.40
0.40
1.43
0.40
1.94
0.40
2.69
23.82
1.43
0.42
12
0.779
FCF / Net incomex
0.400
0.404
0.366
0.354
0.389
0.355
0.350
0.316
0.318
0.313
0.847
0.318
0.355
26
18.81
ROIC%
0.40
0.40
0.40
2.63
0.40
2.32
4.01
5.40
6.94
4.36
28.85
4.36
2.47
90
15.09
Return on equity%
24.93
24.26
23.75
24.59
23.60
25.98
28.79
29.75
31.40
32.31
26.97
29.75
25.46
22
29.47
Return on assets%
24.89
24.04
23.29
23.49
22.91
22.85
23.86
22.08
21.93
19.18
14.94
22.08
23.10
42
0.02
EPSRM
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.02
7.39%
7.96%
—
9.33
EPS growth%
7.38
8.07
8.67
9.06
7.19
9.51
11.29
14.16
12.25
10.93
7.97
11.29
9.29
9
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
5.67%
2.66%
—
0.03
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.03
1.12%
(2.52%)
—
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
(0.42%)
(1.94%)
—
2.28
Div yield (avg)%
17.20
19.47
17.56
15.89
18.57
19.52
17.58
20.40
21.39
24.17
5.02
20.40
19.02
71
26.76
Payout ratio%
12.90
13.10
12.55
13.99
13.72
14.34
15.83
15.50
15.50
18.07
8.11
15.50
14.16
14
1.500
Shares (diluted)B
2.267
2.548
2.871
2.899
3.020
3.429
3.894
4.052
4.665
4.956
1.438
10.42%
9.84%
38
18.73
Buyback yield%
25.89
25.78
27.38
25.36
26.55
29.40
30.32
32.08
34.20
35.03
14.96
32.08
28.39
75
0.910
D/E ratiox
0.707
0.774
0.843
0.895
0.869
1.017
1.193
1.416
1.549
1.776
0.599
1.416
0.956
33
33.76
Enterprise valueRM M
20.24
19.76
23.10
26.37
28.38
31.92
31.81
30.73
29.91
29.84
12.35
1.01%
5.11%
15
31.52
LT debtRM M
24.06
21.50
20.65
22.99
21.08
19.42
20.10
22.11
22.80
24.33
2.774
2.91%
(0.89%)
43
Cost of revenue
1.08%
0.98×
Operating expenses
2.45%
1.12×
Property and equipment
16.35%
Spread over hurdle
88.10%