19.43
RevenueRM M
40.79
40.88
40.98
41.16
41.99
43.23
44.39
45.99
46.50
46.53
21.01
2.08%
1.28%
37
25.30
Revenue growth%
27.46
29.79
31.54
32.21
34.25
33.22
32.12
31.14
28.86
28.38
10.33
31.14
31.34
19
18.75
Gross margin%
24.20
23.44
25.20
27.10
29.39
30.29
30.92
33.91
36.78
34.72
28.46
33.91
29.84
26
16.58
Operating margin%
2.50
3.73
2.83
3.64
5.37
3.48
3.75
2.74
3.74
1.01
14.52
3.48
3.56
64
15.70
Net margin%
12.92
14.41
12.49
14.83
12.77
11.27
12.94
12.03
13.92
12.13
8.73
12.13
12.85
9
22.26
P/E ratio (avg)x
19.57
20.88
19.74
19.30
20.76
20.23
18.25
19.30
18.26
16.20
9.318
18.26
19.44
79
10.86
EV/EBITx
18.97
22.67
26.63
29.83
29.29
35.04
34.09
35.11
33.62
38.38
20.12
35.04
31.72
18
14.70
FCF yield (avg)%
29.87
26.93
28.04
28.29
31.18
29.78
26.81
29.31
27.53
24.63
11.54
27.53
28.16
73
2.02
FCF margin%
24.47
23.54
21.60
23.94
24.39
24.39
21.97
23.82
22.20
25.13
8.74
23.82
23.88
6
0.296
FCF / Net incomex
1.239
1.222
1.237
1.082
1.194
1.079
1.188
1.143
1.055
0.948
0.951
1.079
1.165
79
7.40
ROIC%
8.15
10.44
9.08
7.22
6.92
9.11
6.38
5.70
8.00
9.49
3.99
8.00
8.08
37
11.89
Return on equity%
0.40
1.67
3.70
3.62
4.42
5.73
4.53
6.96
6.59
8.75
4.09
6.59
4.47
36
13.04
Return on assets%
24.32
25.24
27.72
24.98
22.93
22.17
20.53
21.53
19.72
21.43
13.09
21.43
22.55
61
0.01
EPSRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
7.32%
9.21%
—
17.29
EPS growth%
18.79
17.16
14.35
11.97
14.04
12.60
11.51
12.44
11.24
13.64
13.41
12.44
13.12
56
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
4.24%
3.28%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.01
0.02
(1.86%)
(4.86%)
—
0.01
Dividend per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(0.14%)
2.34%
—
27.58
Div yield (avg)%
23.82
23.29
24.28
21.74
21.19
21.70
23.62
23.67
23.05
25.37
10.23
23.62
23.46
33
14.01
Payout ratio%
9.06
6.13
6.99
5.00
3.12
5.15
5.24
5.53
4.61
4.48
3.17
5.15
5.20
41
1.403
Shares (diluted)B
1.703
1.892
1.856
1.727
1.906
1.847
1.753
1.912
1.948
1.939
1.447
0.34%
1.80%
26
4.60
Buyback yield%
0.40
1.80
1.04
0.40
0.40
0.40
0.40
0.40
0.43
0.40
12.09
0.40
0.40
83
1.771
D/E ratiox
0.421
0.454
0.439
0.401
0.447
0.481
0.449
0.506
0.540
0.499
0.521
0.499
0.451
40
11.40
Enterprise valueRM M
3.809
3.922
3.607
4.022
4.020
4.334
4.505
4.138
3.789
3.626
6.606
(2.04%)
(1.72%)
36
4.948
LT debtRM M
31.04
27.68
25.10
25.25
23.27
21.46
21.37
19.83
19.84
19.62
4.283
(3.35%)
(3.86%)
26
Cost of revenue
1.28%
1.00×
Operating expenses
1.07%
0.98×
Property and equipment
17.27%
Spread over hurdle
(3.84%)