1.800
RevenueRM M
4.304
4.542
4.689
4.890
5.041
5.201
5.465
5.562
5.605
5.820
1.863
2.92%
3.14%
29
14.06
Revenue growth%
27.77
29.56
27.60
27.72
25.34
23.62
22.34
19.72
22.13
19.68
20.45
22.13
24.48
24
4.90
Gross margin%
2.63
1.28
0.60
0.40
3.06
4.16
7.15
8.04
9.51
10.46
20.43
8.04
3.61
52
26.47
Operating margin%
24.37
22.06
23.29
24.99
25.08
26.22
28.70
30.53
32.52
30.05
17.40
30.05
25.65
32
14.66
Net margin%
16.42
19.23
17.37
15.29
16.31
16.61
16.75
18.37
16.05
14.83
29.80
16.61
16.51
83
22.79
P/E ratio (avg)x
47.62
46.99
50.37
54.06
53.60
61.05
72.20
80.52
82.20
96.00
15.13
80.52
57.55
67
16.12
EV/EBITx
19.17
20.66
20.82
22.35
18.89
20.39
17.46
16.00
14.70
15.49
36.83
16.00
19.03
28
3.50
FCF yield (avg)%
5.54
3.63
0.86
0.40
0.40
0.50
0.40
0.46
0.40
2.12
13.84
0.46
0.48
83
26.06
FCF margin%
18.66
15.69
18.03
18.90
16.65
16.41
17.82
19.36
18.62
19.44
3.24
18.62
18.33
10
1.242
FCF / Net incomex
0.176
0.195
0.185
0.206
0.199
0.211
0.234
0.265
0.289
0.281
0.936
0.265
0.208
20
7.93
ROIC%
9.05
10.40
8.95
8.46
9.36
11.81
9.00
8.80
10.06
12.91
15.04
10.06
9.20
18
8.18
Return on equity%
4.68
2.26
0.68
0.40
0.40
0.40
0.90
0.40
0.40
0.40
15.30
0.40
0.40
26
25.81
Return on assets%
8.63
9.55
11.67
14.61
14.88
12.84
13.86
14.22
13.74
11.64
24.60
13.74
13.29
58
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.84%
3.29%
—
22.49
EPS growth%
1.83
0.40
2.75
1.99
3.55
6.32
4.87
2.31
2.63
2.44
8.56
2.63
2.54
83
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
4.26%
5.31%
—
0.01
FCF per shareRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.18%
2.28%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
(4.45%)
1.18%
—
24.10
Div yield (avg)%
18.31
20.10
21.29
22.49
21.61
23.40
22.08
21.09
22.96
22.34
13.47
22.34
21.85
45
14.07
Payout ratio%
10.56
10.38
11.97
10.06
10.93
12.56
11.98
13.24
15.23
17.52
11.87
13.24
11.97
12
151.2
Shares (diluted)M
204.4
201.8
207.1
219.5
252.6
247.7
261.8
273.1
291.6
348.6
153.1
6.65%
5.86%
59
4.38
Buyback yield%
7.39
5.36
4.62
5.59
8.35
7.15
9.36
11.93
9.51
9.22
25.09
9.36
7.87
14
0.817
D/E ratiox
0.305
0.303
0.331
0.364
0.412
0.428
0.416
0.491
0.472
0.488
1.260
0.472
0.414
61
1.350
Enterprise valueRM M
2.002
1.944
1.929
2.141
2.206
2.412
2.237
2.185
2.268
1.997
4.545
(1.97%)
(0.84%)
8
3.210
LT debtRM M
2.902
3.141
3.124
3.121
2.946
2.669
2.908
3.055
2.838
2.686
4.476
(1.84%)
(1.48%)
94
Cost of revenue
2.99%
0.99×
Operating expenses
3.28%
1.01×
Property and equipment
14.92%