12.84
RevenueRM M
16.06
16.95
17.99
18.71
20.03
21.39
23.10
25.02
26.75
28.51
13.90
7.32%
6.44%
92
21.58
Revenue growth%
27.98
27.23
26.84
28.39
28.07
27.84
26.25
26.98
28.99
27.95
4.11
27.84
27.90
67
3.28
Gross margin%
25.89
26.47
25.79
28.25
27.95
30.73
32.37
32.50
33.08
32.86
6.01
32.50
29.49
64
27.06
Operating margin%
7.83
5.87
5.89
4.40
4.16
5.07
3.85
3.08
3.21
6.03
6.67
3.85
4.74
51
18.44
Net margin%
23.83
22.29
22.37
20.79
17.89
19.17
16.36
19.28
21.95
19.44
6.35
19.28
20.12
36
19.42
P/E ratio (avg)x
6.728
6.445
7.253
8.087
7.429
7.103
7.762
7.246
7.741
6.914
23.88
7.246
7.249
23
10.58
EV/EBITx
36.63
39.15
41.40
47.80
51.51
59.11
68.50
68.36
76.81
78.47
19.95
68.50
55.31
65
26.17
FCF yield (avg)%
5.21
5.43
5.86
3.96
6.54
6.43
7.74
4.95
2.76
1.54
16.83
4.95
5.32
24
17.11
FCF margin%
11.59
13.67
14.79
14.27
15.86
18.43
17.10
18.76
17.62
18.86
11.20
18.43
16.48
80
1.644
FCF / Net incomex
2.229
2.244
2.486
2.328
2.607
2.610
2.422
2.788
2.586
2.638
1.294
2.610
2.536
55
23.76
ROIC%
17.51
15.70
13.68
14.96
16.95
14.44
11.68
13.11
12.89
12.68
26.52
12.89
14.06
73
17.78
Return on equity%
15.64
15.20
17.15
16.01
13.76
13.17
15.19
18.09
19.36
19.67
25.55
18.09
15.82
15
6.75
Return on assets%
28.83
30.09
30.53
31.81
31.53
28.99
30.42
29.69
30.22
28.75
18.50
29.69
30.16
12
—
EPSRM
0.02
0.02
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.03
—
3.34%
3.92%
—
18.64
EPS growth%
27.17
29.75
27.94
30.77
29.65
31.35
31.91
31.89
34.29
36.07
20.93
31.91
31.06
50
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(4.77%)
(5.07%)
—
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
0.02
(5.12%)
(4.95%)
—
0.01
Dividend per shRM
0.01
0.01
—
—
—
—
—
—
—
—
0.02
(5.27%)
(6.86%)
—
2.16
Div yield (avg)%
0.40
1.52
0.40
2.93
5.55
7.08
9.59
11.07
12.08
13.08
12.80
11.07
6.31
20
12.97
Payout ratio%
12.39
12.90
14.32
16.10
14.15
12.01
10.35
8.14
6.92
3.95
10.32
8.14
12.20
49
394.8
Shares (diluted)M
529.3
597.4
552.9
522.6
557.3
512.4
474.9
454.6
476.9
496.4
414.2
(2.29%)
(0.05%)
24
7.31
Buyback yield%
11.67
14.32
16.59
16.62
16.06
14.44
12.14
14.58
16.15
18.70
18.28
14.58
15.32
57
1.623
D/E ratiox
1.990
1.915
2.041
2.317
2.333
2.639
2.685
2.979
3.205
2.941
1.471
2.941
2.486
66
2.223
Enterprise valueRM M
18.09
17.44
16.28
15.13
14.49
13.68
14.23
14.64
15.21
14.80
24.90
0.42%
(1.52%)
34
4.409
LT debtRM M
11.99
11.41
12.09
10.96
9.434
9.693
9.050
8.044
8.403
8.280
17.81
(2.58%)
(4.43%)
61
Cost of revenue
6.68%
1.02×
Operating expenses
6.15%
0.97×
Property and equipment
14.70%
Spread over hurdle
(0.41%)