3.448
RevenueRM M
9.848
10.14
10.20
10.43
10.62
10.85
10.99
11.41
11.61
12.08
3.851
2.60%
2.07%
62
21.77
Revenue growth%
10.00
7.18
5.75
7.59
6.91
4.66
3.04
1.91
0.40
2.64
29.32
2.64
5.20
79
25.78
Gross margin%
7.34
5.75
3.06
1.17
0.40
2.55
0.40
0.40
0.40
0.40
9.85
0.40
0.78
14
13.21
Operating margin%
9.75
8.61
6.54
7.34
8.17
6.96
6.51
7.96
5.98
4.98
11.69
6.51
7.15
36
18.13
Net margin%
26.41
25.57
25.88
28.30
27.72
27.29
28.32
29.26
28.99
30.94
7.83
28.99
28.01
75
25.29
P/E ratio (avg)x
22.58
22.76
22.89
25.17
26.94
28.31
31.10
34.44
39.78
45.91
17.71
34.44
27.63
23
34.89
EV/EBITx
34.36
37.88
34.84
33.23
32.79
32.96
30.36
29.29
26.50
24.81
35.59
29.29
32.87
94
28.75
FCF yield (avg)%
2.03
3.54
4.27
4.57
2.80
5.72
5.37
6.63
8.34
9.74
17.10
6.63
4.97
44
2.08
FCF margin%
19.92
20.56
19.60
18.32
20.19
21.07
23.75
24.85
22.13
22.09
24.97
22.13
20.81
43
0.869
FCF / Net incomex
0.251
0.273
0.273
0.274
0.287
0.318
0.356
0.343
0.363
0.404
1.398
0.356
0.303
24
4.64
ROIC%
24.25
25.81
25.57
25.99
28.60
27.57
26.28
29.15
27.99
30.88
2.76
27.99
26.93
62
29.63
Return on equity%
2.71
2.05
0.51
0.95
3.66
1.76
0.40
0.40
0.40
0.40
20.92
0.40
0.73
16
9.88
Return on assets%
12.31
12.54
13.60
13.35
12.80
9.87
7.90
10.06
10.16
13.04
21.91
10.06
12.42
55
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
7.69%
6.12%
—
13.86
EPS growth%
15.05
12.76
14.87
17.67
19.29
19.61
16.75
15.77
18.58
17.04
9.58
17.04
16.89
25
0.01
Bookvalue per shRM
0.02
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.06
0.07
0.02
13.17%
13.83%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
3.60%
6.83%
—
—
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.02
0.02
0.84%
3.45%
—
2.46
Div yield (avg)%
21.61
21.28
23.44
21.51
18.68
18.93
16.01
14.10
14.85
16.97
10.77
16.01
18.80
44
29.64
Payout ratio%
4.70
2.43
1.54
4.21
3.19
2.61
0.40
2.00
4.89
1.89
3.91
2.00
2.52
35
211.3
Shares (diluted)M
286.6
328.0
341.3
371.9
380.7
457.7
513.2
596.5
620.8
644.2
215.9
11.09%
8.08%
40
10.37
Buyback yield%
21.57
22.54
25.38
22.55
22.03
19.06
18.78
16.59
17.57
15.39
7.29
17.57
20.32
52
0.389
D/E ratiox
0.178
0.203
0.207
0.236
0.282
0.324
0.313
0.346
0.348
0.335
1.269
0.335
0.297
94
5.449
Enterprise valueRM M
5.585
5.140
5.527
5.919
5.831
5.879
5.729
5.592
5.673
5.749
3.959
(0.28%)
(0.58%)
95
9.647
LT debtRM M
6.692
7.057
6.435
6.005
6.336
6.306
5.540
5.747
5.945
6.128
2.083
(0.67%)
(0.96%)
16
Cost of revenue
2.32%
1.02×
Operating expenses
1.38%
0.93×
Property and equipment
16.22%
Spread over hurdle
10.89%