7.187
RevenueRM M
3.829
4.035
4.212
4.470
4.786
5.042
5.426
5.793
6.150
6.531
7.842
6.41%
6.31%
49
16.30
Revenue growth%
22.54
22.51
25.33
28.30
28.81
27.90
29.93
32.78
34.82
34.50
24.97
32.78
28.55
29
16.10
Gross margin%
22.20
22.63
21.10
18.62
20.90
18.28
20.87
21.90
22.98
21.75
10.86
21.75
21.42
92
9.48
Operating margin%
27.52
29.82
28.31
29.87
30.22
30.39
32.32
30.18
32.18
31.45
9.84
31.45
30.20
83
26.87
Net margin%
26.43
28.45
29.03
27.61
27.19
26.83
26.92
24.10
25.35
25.32
5.76
25.35
26.87
74
26.09
P/E ratio (avg)x
38.71
43.42
43.90
42.08
47.54
53.91
51.13
55.04
55.12
62.02
35.42
55.04
49.33
71
33.56
EV/EBITx
22.16
22.45
22.91
23.63
25.72
24.79
22.75
24.65
27.14
25.05
18.94
24.79
24.14
45
7.76
FCF yield (avg)%
24.44
27.07
25.61
27.09
26.73
24.92
26.16
28.95
26.73
28.59
5.84
26.73
26.73
59
13.70
FCF margin%
8.83
8.25
10.39
11.72
11.58
10.72
8.64
8.44
6.07
6.68
20.91
8.44
8.74
92
1.099
FCF / Net incomex
1.100
1.083
1.118
1.140
1.063
1.026
0.977
1.073
1.144
1.073
1.199
1.073
1.078
36
19.29
ROIC%
2.91
4.03
6.49
5.98
8.58
7.65
5.62
3.23
4.18
4.71
3.97
4.71
5.17
26
12.73
Return on equity%
10.41
12.50
11.24
14.02
14.44
15.17
17.63
14.95
17.54
20.39
3.60
17.54
14.70
94
17.08
Return on assets%
4.95
4.33
6.45
8.44
6.17
7.65
10.43
11.53
11.40
13.84
11.69
11.40
8.04
50
0.01
EPSRM
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.31%
7.45%
—
18.76
EPS growth%
2.83
0.40
1.54
4.13
5.17
4.55
3.82
1.08
0.40
1.69
29.80
1.69
2.26
13
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
7.46%
8.04%
—
0.01
FCF per shareRM
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.03
0.01
9.52%
8.69%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.32%
1.40%
—
10.84
Div yield (avg)%
0.40
0.40
2.33
1.22
1.53
0.50
0.40
2.35
1.27
1.09
13.69
1.09
1.16
78
23.80
Payout ratio%
16.10
17.21
17.52
17.69
19.59
17.59
16.33
17.96
20.34
22.00
9.81
17.96
17.64
26
298.3
Shares (diluted)M
273.0
243.4
235.0
216.5
229.0
220.6
222.6
209.8
226.8
209.4
296.2
(1.78%)
(2.11%)
57
14.44
Buyback yield%
6.28
7.86
7.28
5.91
6.64
4.88
4.89
7.13
5.97
8.11
15.23
5.97
6.46
70
0.312
D/E ratiox
2.002
2.122
2.345
2.578
2.464
2.857
2.958
2.814
3.271
3.635
1.735
2.958
2.696
48
2.776
Enterprise valueRM M
2.036
1.938
1.885
1.745
1.809
1.714
1.626
1.475
1.294
1.200
8.643
(7.89%)
(5.39%)
50
5.846
LT debtRM M
9.515
8.868
8.457
9.183
9.623
9.455
9.161
8.968
10.15
10.96
6.772
2.64%
1.50%
51
Cost of revenue
6.08%
0.98×
Operating expenses
6.54%
1.02×
Property and equipment
16.58%
Goodwill & intangibles
15.65%
Spread over hurdle
16.19%