28.05
RevenueRM M
15.44
16.45
17.96
19.67
21.21
22.79
24.99
27.38
29.50
32.36
30.43
8.82%
8.32%
12
2.57
Revenue growth%
19.90
19.61
17.25
20.04
22.06
24.21
25.33
26.89
29.01
28.52
2.90
26.89
23.14
38
29.95
Gross margin%
15.89
17.27
19.49
19.65
17.76
16.42
18.58
21.07
19.86
18.66
11.07
18.66
18.62
60
26.97
Operating margin%
8.64
8.41
8.23
5.88
8.87
11.16
8.87
8.92
9.75
9.80
10.92
9.75
8.87
82
29.20
Net margin%
22.73
23.77
25.25
22.84
21.45
22.13
24.97
27.50
25.72
25.80
21.30
25.72
24.37
8
13.06
P/E ratio (avg)x
10.64
12.20
14.51
14.72
16.75
18.85
18.62
21.02
21.80
24.70
9.162
21.02
17.68
53
30.72
EV/EBITx
28.79
28.75
28.79
31.94
30.19
28.57
29.33
31.21
36.24
34.11
35.65
31.21
29.76
39
4.40
FCF yield (avg)%
7.15
9.34
9.31
9.10
10.74
12.37
13.02
10.41
10.51
9.45
21.02
10.51
9.93
82
20.69
FCF margin%
15.74
14.69
12.19
11.69
14.16
11.92
14.69
15.92
17.16
15.84
20.22
15.84
14.69
67
1.063
FCF / Net incomex
0.245
0.283
0.325
0.344
0.371
0.427
0.465
0.549
0.546
0.585
0.107
0.546
0.399
42
4.54
ROIC%
17.19
18.11
16.56
14.19
17.18
15.95
14.93
16.55
15.60
17.05
7.91
15.95
16.55
76
26.72
Return on equity%
8.91
6.31
4.93
2.34
4.24
4.84
2.92
3.46
4.29
5.85
23.56
4.29
4.56
74
17.87
Return on assets%
7.63
9.15
11.32
13.03
12.02
10.36
10.79
11.32
10.81
12.56
21.19
10.81
11.07
76
0.03
EPSRM
0.04
0.05
0.05
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.03
7.77%
4.28%
—
20.35
EPS growth%
11.98
13.27
15.85
13.26
13.35
12.84
12.96
14.42
12.43
15.27
27.95
12.96
13.26
72
0.02
Bookvalue per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.96%
1.34%
—
0.03
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
1.66%
2.94%
—
0.04
Dividend per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
7.31%
4.95%
—
6.03
Div yield (avg)%
19.61
16.85
18.16
15.83
16.64
14.75
17.46
15.04
12.88
15.10
7.61
15.04
16.23
65
4.34
Payout ratio%
21.44
20.37
21.09
21.00
19.54
18.48
16.86
17.20
14.40
17.00
17.42
17.00
19.01
21
0.552
Shares (diluted)B
0.981
1.141
1.223
1.176
1.330
1.325
1.387
1.332
1.420
1.413
0.534
1.22%
5.55%
85
7.99
Buyback yield%
13.27
11.37
11.33
11.64
11.04
11.52
8.76
11.48
10.22
10.48
24.86
10.48
11.35
34
0.312
D/E ratiox
1.857
2.124
2.096
2.379
2.618
3.030
3.128
3.345
3.166
3.682
0.277
3.166
2.824
92
21.07
Enterprise valueRM M
51.29
49.57
56.05
55.15
55.41
59.34
67.44
74.08
76.81
82.53
23.16
8.30%
4.85%
56
13.21
LT debtRM M
22.07
25.26
26.05
26.89
29.25
35.31
41.84
42.11
45.40
49.85
16.40
11.25%
10.56%
63
Cost of revenue
8.32%
1.00×
Operating expenses
7.91%
0.96×
Property and equipment
17.58%
Cash and investments
15.60%
Spread over hurdle
(5.56%)