5.779
RevenueRM M
21.47
22.64
23.85
24.41
25.70
26.34
27.15
28.52
29.09
30.66
6.390
3.59%
3.93%
57
19.91
Revenue growth%
11.70
10.97
13.06
12.98
11.85
11.48
12.28
9.97
7.91
7.12
26.64
9.97
11.59
41
12.27
Gross margin%
17.98
15.30
16.82
16.29
13.53
10.68
12.48
13.90
13.07
15.03
10.16
13.07
14.46
87
6.29
Operating margin%
7.19
7.16
9.29
12.02
9.46
8.32
6.68
8.05
10.16
10.76
6.66
8.32
8.81
33
25.97
Net margin%
28.98
26.59
29.28
27.76
29.79
26.81
29.36
30.24
28.35
30.69
25.49
29.36
29.13
26
34.23
P/E ratio (avg)x
11.72
11.05
9.497
10.18
10.65
11.30
10.06
10.32
11.11
10.44
31.80
10.44
10.54
48
30.52
EV/EBITx
40.87
42.98
47.07
45.03
43.11
44.14
47.81
52.61
53.91
56.05
22.10
52.61
46.05
25
3.48
FCF yield (avg)%
11.56
10.77
12.19
10.49
7.82
9.26
12.05
10.72
10.91
8.32
21.61
10.72
10.74
82
15.11
FCF margin%
11.57
13.04
13.71
12.94
15.63
15.10
15.57
16.98
16.51
17.89
23.13
16.51
15.33
70
1.208
FCF / Net incomex
0.915
0.884
0.826
0.786
0.880
0.848
0.784
0.837
0.779
0.775
1.792
0.784
0.831
94
26.22
ROIC%
5.10
5.26
7.62
8.48
9.35
10.29
8.89
11.43
13.58
13.53
26.35
11.43
9.12
24
10.71
Return on equity%
1.56
0.40
2.40
2.17
1.23
2.56
3.13
0.60
0.40
0.40
17.32
0.60
1.40
71
22.75
Return on assets%
2.35
0.40
2.93
4.36
4.19
3.50
4.86
6.18
6.75
6.08
14.90
6.08
4.27
58
0.08
EPSRM
0.07
0.08
0.09
0.10
0.12
0.13
0.15
0.15
0.15
0.16
0.08
7.17%
9.87%
—
4.11
EPS growth%
2.41
0.40
1.22
0.59
1.23
0.40
2.11
0.55
0.95
2.75
5.07
0.95
1.08
25
0.06
Bookvalue per shRM
0.06
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.08
1.48%
4.56%
—
0.07
FCF per shareRM
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.02
8.52%
8.15%
—
0.03
Dividend per shRM
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.11
0.10
0.02
7.62%
6.43%
—
7.73
Div yield (avg)%
6.37
6.41
5.19
3.60
4.75
4.35
6.07
4.08
1.45
0.87
10.14
4.08
4.55
24
26.12
Payout ratio%
20.95
23.27
26.15
28.86
30.19
29.97
28.78
26.51
25.59
27.46
29.30
27.46
26.98
77
165.2
Shares (diluted)M
173.6
194.5
176.4
192.3
209.3
223.1
219.2
202.5
207.4
187.1
164.0
(2.22%)
1.42%
61
10.82
Buyback yield%
10.91
13.84
13.86
15.97
13.89
11.45
13.25
12.44
10.15
7.22
18.25
11.45
12.85
46
0.644
D/E ratiox
2.351
2.583
2.684
2.854
3.154
3.565
3.528
3.920
3.939
3.921
1.419
3.920
3.341
6
12.95
Enterprise valueRM M
20.29
19.34
22.28
24.13
23.94
25.39
24.82
26.56
30.11
33.59
11.90
7.01%
5.24%
19
24.60
LT debtRM M
13.18
12.11
12.97
11.32
12.39
12.41
11.39
12.07
10.96
10.18
6.417
(3.85%)
(2.74%)
74
Cost of revenue
3.82%
0.99×
Operating expenses
4.42%
1.05×
Property and equipment
17.39%