22.63
RevenueRM M
69.71
71.67
72.65
74.93
78.39
81.78
83.68
84.54
86.17
88.12
24.39
2.37%
2.69%
10
25.16
Revenue growth%
29.25
31.96
29.78
29.75
30.54
30.55
27.97
27.90
26.61
28.33
27.80
27.97
29.50
77
29.15
Gross margin%
26.22
26.26
26.85
27.96
26.17
28.25
30.63
30.47
33.28
32.13
5.63
30.63
28.10
45
17.33
Operating margin%
26.91
24.76
26.89
24.84
25.59
26.29
29.04
28.69
29.19
27.75
23.95
28.69
26.90
32
12.08
Net margin%
12.15
12.62
14.29
15.37
17.40
17.26
17.54
14.58
13.72
15.60
22.64
15.60
14.97
34
31.56
P/E ratio (avg)x
25.03
26.02
27.02
29.47
32.50
33.88
35.03
35.46
32.77
35.04
20.86
35.03
32.64
45
22.38
EV/EBITx
12.72
13.18
13.14
13.55
14.50
16.12
16.67
16.69
16.28
17.88
24.89
16.67
15.31
77
19.18
FCF yield (avg)%
10.70
13.04
12.37
10.73
7.95
7.43
4.52
3.42
0.51
0.40
13.75
3.42
7.69
48
7.91
FCF margin%
13.72
12.49
11.16
8.20
9.89
8.98
7.57
8.19
7.13
6.79
4.27
7.57
8.59
28
0.297
FCF / Net incomex
1.646
1.679
1.640
1.625
1.454
1.415
1.543
1.617
1.763
1.690
0.661
1.617
1.633
26
24.07
ROIC%
18.90
18.82
21.00
21.10
23.68
24.43
27.31
27.90
29.10
28.48
14.56
27.90
24.06
15
19.96
Return on equity%
4.81
3.81
5.96
8.11
8.75
7.60
8.92
9.05
9.50
8.72
10.14
8.92
8.42
87
3.15
Return on assets%
24.89
24.35
26.58
25.05
23.26
25.76
23.91
23.40
22.44
23.97
7.41
23.91
24.16
80
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
(3.08%)
(3.50%)
—
3.61
EPS growth%
11.19
12.35
14.99
12.92
11.62
10.73
8.40
6.27
5.32
3.13
27.13
6.27
10.96
69
0.02
Bookvalue per shRM
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.04
2.11%
2.39%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.02
10.39%
10.49%
—
0.04
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
4.71%
3.39%
—
16.83
Div yield (avg)%
9.70
11.51
13.66
10.79
12.76
11.44
12.60
9.95
11.59
9.09
16.18
11.44
11.47
47
19.39
Payout ratio%
25.07
27.81
27.56
28.69
31.23
29.20
29.57
29.90
32.14
34.62
20.09
29.90
29.39
94
0.553
Shares (diluted)B
0.783
0.869
0.954
0.978
1.047
1.073
1.260
1.195
1.181
1.136
0.553
1.64%
5.14%
37
28.96
Buyback yield%
7.10
5.46
6.28
5.31
7.92
10.71
13.68
11.33
10.21
12.71
27.76
11.33
9.07
84
1.245
D/E ratiox
1.985
2.147
2.292
2.508
2.529
2.748
2.903
2.935
2.744
2.969
0.646
2.903
2.637
59
8.367
Enterprise valueRM M
75.83
82.46
94.07
93.96
94.41
112.0
133.6
139.0
159.4
185.6
38.53
14.47%
10.37%
87
63.65
LT debtRM M
65.81
58.82
57.25
60.76
64.63
60.94
64.48
64.15
57.78
62.09
51.95
(0.80%)
(0.67%)
41
Cost of revenue
2.84%
1.02×
Operating expenses
2.38%
0.97×
Property and equipment
19.61%
Goodwill & intangibles
18.67%
Cash and investments
17.90%
Spread over hurdle
20.25%