0.970
RevenueRM B
0.605
0.651
0.691
0.731
0.786
0.864
0.938
1.022
1.093
1.169
1.032
8.26%
7.61%
49
3.68
Revenue growth%
21.15
22.87
21.24
18.55
20.09
20.41
23.26
23.09
20.74
21.40
27.91
21.40
21.19
52
26.03
Gross margin%
21.29
20.41
18.55
20.42
19.25
21.39
18.60
20.43
22.75
22.82
4.42
21.39
20.43
36
11.12
Operating margin%
28.40
30.37
32.17
34.32
35.57
32.93
35.80
38.68
40.40
40.63
8.51
38.68
34.94
69
3.26
Net margin%
10.15
9.80
12.18
12.71
10.38
9.82
10.32
12.60
14.15
12.91
29.62
12.60
11.28
56
32.43
P/E ratio (avg)x
16.86
17.02
16.49
18.05
20.01
21.44
24.19
23.50
23.81
24.83
22.21
23.81
20.73
15
20.64
EV/EBITx
19.85
16.95
16.64
18.05
15.94
14.20
13.20
11.64
10.74
9.692
26.98
11.64
15.07
44
10.15
FCF yield (avg)%
8.68
10.41
7.46
7.59
6.80
6.02
8.30
9.13
6.96
8.66
10.99
8.30
7.95
95
22.07
FCF margin%
19.15
21.35
22.74
23.01
24.11
21.66
23.42
22.32
21.81
20.79
21.02
21.81
22.06
54
0.689
FCF / Net incomex
1.184
1.079
1.100
1.084
1.015
1.123
1.008
0.975
1.029
1.009
1.190
1.009
1.054
11
12.64
ROIC%
5.88
3.48
0.62
0.40
0.40
2.77
0.40
1.82
0.40
3.17
28.60
1.82
1.22
52
24.12
Return on equity%
19.90
21.69
21.38
20.83
23.66
25.31
28.15
25.94
23.46
24.53
23.04
25.31
23.56
66
10.25
Return on assets%
15.86
14.43
12.11
13.70
16.08
16.62
14.07
15.03
14.67
11.93
2.36
14.67
14.55
69
0.09
EPSRM
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.10
(0.14%)
0.71%
—
3.63
EPS growth%
25.79
23.23
25.11
23.20
22.99
21.41
23.34
21.56
19.05
18.78
18.13
21.41
23.09
54
0.23
Bookvalue per shRM
0.11
0.12
0.12
0.14
0.16
0.19
0.23
0.28
0.32
0.38
0.08
18.89%
13.56%
—
0.06
FCF per shareRM
0.12
0.13
0.13
0.13
0.13
0.12
0.13
0.14
0.13
0.13
0.18
0.81%
(0.40%)
—
0.18
Dividend per shRM
0.04
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.12
(3.61%)
(2.35%)
—
27.83
Div yield (avg)%
4.25
2.45
1.34
3.19
1.41
0.48
2.72
1.77
1.63
0.57
17.47
1.63
1.70
43
10.24
Payout ratio%
14.67
15.19
12.74
12.08
14.92
17.13
14.86
13.69
15.17
12.35
14.00
14.86
14.77
89
3.796
Shares (diluted)B
5.109
5.693
5.822
6.191
6.625
7.072
7.988
9.154
9.578
10.98
3.856
10.63%
9.49%
68
29.80
Buyback yield%
17.48
19.32
21.89
21.21
18.85
16.53
13.88
12.49
14.95
16.93
27.21
14.95
17.21
34
1.712
D/E ratiox
0.651
0.565
0.519
0.555
0.538
0.473
0.441
0.471
0.419
0.417
1.259
0.441
0.496
76
846.9
Enterprise valueRM M
390.7
367.0
378.7
385.6
412.0
358.9
338.0
365.2
395.9
410.1
415.7
(0.10%)
0.93%
47
937.2
LT debtRM M
495.4
522.6
492.2
507.6
549.8
645.1
628.9
629.9
714.8
783.2
795.5
7.33%
5.42%
66
Cost of revenue
7.58%
1.00×
Operating expenses
7.91%
1.03×
Cash and investments
20.26%
Property and equipment
14.07%
Spread over hurdle
39.29%