30.31
RevenueRM M
60.22
63.20
64.86
66.96
70.15
71.53
75.90
80.13
83.57
88.27
33.49
4.70%
4.26%
91
18.54
Revenue growth%
9.17
11.98
14.72
17.48
17.06
14.96
16.05
18.36
19.88
19.27
3.69
18.36
16.55
17
2.73
Gross margin%
16.33
17.77
15.34
16.01
16.41
16.53
15.78
16.49
19.26
18.05
20.75
16.53
16.45
44
16.78
Operating margin%
3.76
1.86
0.77
1.29
0.40
0.40
2.47
0.40
0.40
0.40
12.06
0.40
0.59
48
20.04
Net margin%
20.77
17.80
15.14
17.21
16.02
17.56
15.96
14.01
14.71
13.02
26.57
14.71
15.99
19
11.24
P/E ratio (avg)x
8.038
7.005
6.222
5.620
5.771
6.023
6.398
5.787
5.830
6.171
32.73
6.023
6.097
33
16.28
EV/EBITx
11.35
11.73
12.56
14.39
14.12
16.67
19.11
19.49
19.29
18.89
8.979
19.11
15.53
64
7.38
FCF yield (avg)%
0.40
1.57
1.62
3.26
1.34
0.40
0.40
0.40
0.76
1.63
17.10
0.40
1.05
12
18.60
FCF margin%
26.87
27.43
25.55
22.83
20.57
19.86
18.36
20.35
17.86
20.52
25.53
19.86
20.55
50
1.270
FCF / Net incomex
0.380
0.366
0.395
0.424
0.455
0.438
0.431
0.385
0.350
0.374
0.492
0.385
0.390
49
7.60
ROIC%
23.01
20.06
20.80
20.91
22.93
24.97
26.56
26.83
26.03
26.19
4.35
26.19
23.99
49
18.80
Return on equity%
26.55
23.64
25.89
23.75
24.80
22.27
21.64
23.87
25.26
24.56
8.98
23.87
24.22
81
14.68
Return on assets%
6.47
5.13
7.88
10.32
10.89
10.22
9.98
10.11
11.27
12.72
3.37
10.22
10.16
83
0.03
EPSRM
0.04
0.03
0.03
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.03
(5.82%)
(2.70%)
—
14.99
EPS growth%
8.39
11.36
13.08
10.86
12.06
11.33
13.50
16.30
18.30
17.24
14.73
16.30
12.57
54
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
3.20%
(1.17%)
—
0.04
FCF per shareRM
0.06
0.07
0.08
0.08
0.08
0.10
0.10
0.10
0.11
0.10
0.02
4.61%
6.85%
—
0.03
Dividend per shRM
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.03
3.16%
5.90%
—
23.76
Div yield (avg)%
19.38
19.46
19.46
20.42
20.80
18.65
18.61
19.18
20.39
22.07
24.79
19.18
19.46
85
5.70
Payout ratio%
0.40
0.40
2.26
0.40
0.40
0.40
0.40
0.40
0.40
3.34
16.90
0.40
0.40
28
491.6
Shares (diluted)M
469.0
434.0
399.0
410.7
433.1
394.1
399.8
402.2
429.8
411.2
509.2
(1.03%)
(2.00%)
92
26.72
Buyback yield%
12.49
11.24
12.37
12.81
11.71
11.62
9.27
11.38
10.31
11.72
9.73
11.38
11.66
18
1.162
D/E ratiox
2.645
2.665
2.616
3.088
3.175
3.266
3.297
3.502
3.778
3.765
1.135
3.502
3.220
41
54.20
Enterprise valueRM M
26.12
24.34
23.39
24.97
26.09
24.94
23.86
27.88
27.73
31.21
34.23
3.65%
2.13%
42
29.82
LT debtRM M
57.22
54.82
60.46
53.55
57.33
56.24
54.77
60.69
64.06
69.85
55.35
4.03%
2.96%
65
Cost of revenue
4.02%
0.98×
Operating expenses
5.20%
1.09×
Property and equipment
16.88%