7.495
RevenueRM M
9.636
10.33
10.83
11.27
12.09
12.54
13.05
13.86
14.52
15.04
8.210
4.47%
4.93%
67
26.42
Revenue growth%
10.07
9.45
11.02
10.60
11.11
8.84
10.90
11.73
10.77
9.49
20.94
10.77
10.69
66
2.69
Gross margin%
17.05
18.97
20.26
19.46
20.22
17.69
20.38
20.23
20.33
20.66
23.42
20.33
20.22
8
21.60
Operating margin%
13.82
12.54
12.20
11.28
12.71
11.98
13.79
11.22
10.21
12.96
20.23
11.98
12.37
91
23.84
Net margin%
2.65
0.69
2.38
3.71
6.24
6.74
8.65
11.07
8.35
7.77
17.06
8.35
6.49
47
16.47
P/E ratio (avg)x
21.37
21.51
22.05
21.79
19.48
19.13
18.36
19.72
20.77
22.23
14.14
19.72
21.07
35
35.13
EV/EBITx
47.71
49.57
55.96
56.60
57.02
56.71
64.27
68.77
76.81
86.55
23.75
68.77
56.86
84
23.26
FCF yield (avg)%
33.40
33.35
32.14
30.62
30.75
29.66
27.59
30.53
31.35
33.34
29.93
30.53
31.05
18
9.00
FCF margin%
18.37
17.62
18.95
19.54
22.25
23.04
23.47
24.14
23.49
21.82
23.06
23.47
22.03
71
1.435
FCF / Net incomex
0.779
0.754
0.669
0.613
0.663
0.709
0.732
0.677
0.619
0.601
0.878
0.677
0.673
25
14.51
ROIC%
7.83
5.80
7.06
7.17
9.87
9.44
12.22
9.23
7.79
8.98
13.85
9.23
8.40
37
7.79
Return on equity%
18.57
18.93
20.72
23.16
20.92
21.28
22.42
24.29
22.40
21.88
22.92
22.40
21.58
66
9.71
Return on assets%
10.61
12.43
10.56
9.15
9.03
8.77
6.25
8.12
7.69
7.53
27.29
7.69
8.90
68
0.03
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.77%)
(2.23%)
—
28.24
EPS growth%
15.15
12.31
9.63
10.73
9.13
8.58
9.01
11.53
13.50
15.71
4.36
11.53
11.13
45
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
(4.35%)
(3.08%)
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.02
(1.23%)
(4.53%)
—
0.02
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.02
(1.13%)
(4.88%)
—
13.32
Div yield (avg)%
19.56
19.29
17.02
15.52
12.58
15.51
14.41
16.46
16.78
16.22
17.69
16.22
16.34
10
17.05
Payout ratio%
9.52
11.84
9.26
6.47
5.34
4.14
4.06
2.52
3.83
4.59
19.69
4.06
4.97
22
239.3
Shares (diluted)M
257.8
270.7
277.4
284.7
300.7
310.8
309.7
289.3
288.8
317.6
237.9
1.10%
2.42%
84
14.74
Buyback yield%
12.35
14.51
14.65
11.85
14.81
16.23
17.81
18.71
19.32
19.86
9.48
18.71
15.52
20
1.428
D/E ratiox
0.414
0.428
0.477
0.519
0.579
0.576
0.658
0.784
0.793
0.783
1.544
0.783
0.577
59
3.343
Enterprise valueRM M
14.56
14.84
17.46
20.34
21.51
25.80
25.74
31.05
36.99
41.37
2.185
13.98%
10.94%
41
6.420
LT debtRM M
8.495
9.083
9.661
10.24
10.91
11.22
11.00
11.83
13.76
14.18
2.840
5.38%
6.23%
15
Cost of revenue
4.93%
1.00×
Operating expenses
5.35%
1.04×
Property and equipment
15.33%
Spread over hurdle
(7.16%)