51.97
RevenueRM M
56.63
59.21
62.16
65.13
67.17
70.21
72.28
76.32
78.04
81.42
53.42
3.93%
4.13%
7
18.90
Revenue growth%
26.00
27.96
30.76
30.57
30.76
32.88
34.80
33.58
33.98
31.41
15.74
33.58
31.09
20
6.79
Gross margin%
23.78
21.02
21.50
21.13
22.96
20.63
18.94
16.50
16.52
18.56
8.40
18.56
20.83
11
13.20
Operating margin%
12.47
10.38
10.56
11.98
11.56
9.67
7.02
9.27
7.53
9.63
20.93
9.27
10.03
27
14.47
Net margin%
19.64
18.60
17.03
15.62
14.31
12.30
14.57
14.20
11.56
8.75
16.61
12.30
14.44
85
23.73
P/E ratio (avg)x
33.65
34.89
31.60
28.67
29.64
32.20
35.05
33.32
31.58
28.51
27.07
32.20
31.90
93
20.73
EV/EBITx
22.76
26.75
26.39
26.38
27.59
28.08
27.18
31.91
31.24
32.39
8.520
31.24
27.39
19
29.44
FCF yield (avg)%
13.26
14.99
15.82
16.81
15.74
18.56
17.76
16.87
15.60
16.95
21.61
16.95
16.31
49
3.93
FCF margin%
27.07
28.19
26.69
27.84
28.39
28.88
30.85
31.15
30.85
29.11
23.66
30.85
28.63
60
0.383
FCF / Net incomex
1.273
1.181
1.099
1.209
1.290
1.168
1.082
1.214
1.078
0.958
0.804
1.082
1.174
8
3.89
ROIC%
21.91
21.19
18.93
17.49
17.35
16.41
17.04
19.14
17.47
16.19
24.56
17.04
17.48
37
23.92
Return on equity%
14.24
12.51
9.79
6.91
7.69
7.93
6.97
9.91
8.10
11.03
29.98
8.10
8.95
49
8.41
Return on assets%
23.48
21.84
22.64
25.62
26.65
24.25
24.61
27.40
30.09
31.66
23.34
27.40
25.12
47
0.02
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
(5.15%)
(3.27%)
—
29.89
EPS growth%
15.77
13.58
14.09
11.98
12.63
13.29
13.50
13.94
12.41
15.07
25.23
13.50
13.54
8
0.04
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.07
(2.61%)
0.30%
—
0.03
FCF per shareRM
0.06
0.05
0.06
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.04
2.38%
0.99%
—
0.05
Dividend per shRM
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.05
(3.55%)
(5.00%)
—
20.66
Div yield (avg)%
18.42
15.81
15.95
13.45
16.03
18.95
18.26
15.58
13.29
11.20
6.81
15.58
15.88
7
25.06
Payout ratio%
23.43
24.32
23.96
24.60
23.54
26.30
25.08
26.90
24.60
25.93
11.33
25.93
24.60
62
403.3
Shares (diluted)M
297.1
259.2
251.0
253.7
254.3
279.0
251.7
234.7
205.1
185.1
409.6
(6.15%)
(5.41%)
58
28.20
Buyback yield%
25.49
24.90
24.64
24.83
27.52
30.00
29.36
27.80
26.34
26.35
11.75
27.80
26.34
82
1.123
D/E ratiox
0.900
0.906
0.949
1.106
1.241
1.182
1.149
1.303
1.282
1.400
0.451
1.282
1.166
52
62.94
Enterprise valueRM M
107.6
126.8
124.5
141.7
135.1
139.3
145.3
144.4
168.0
181.8
64.29
6.11%
6.55%
89
34.69
LT debtRM M
86.85
92.51
86.82
82.39
77.33
89.23
99.43
111.3
109.5
107.5
77.52
6.80%
1.30%
59
Cost of revenue
4.10%
1.00×
Operating expenses
4.32%
1.02×
Property and equipment
17.32%