19.56
RevenueRM M
15.07
15.99
16.94
17.49
17.82
18.81
19.38
19.91
20.23
21.45
20.49
2.95%
3.53%
81
27.38
Revenue growth%
20.42
19.30
17.62
16.23
16.13
16.43
16.56
14.13
13.57
2.26
16.20
16.13
16.49
9
6.41
Gross margin%
10.62
10.15
10.61
10.61
10.38
12.52
15.15
17.33
15.75
8.97
29.63
15.15
11.06
9
7.18
Operating margin%
0.40
0.78
0.40
2.86
3.32
1.30
0.40
0.40
0.40
25.55
20.43
0.40
0.40
57
9.67
Net margin%
16.72
16.30
18.68
17.38
19.85
19.06
17.58
19.63
22.63
15.56
16.01
19.63
18.13
93
35.46
P/E ratio (avg)x
22.10
20.67
21.02
19.10
19.97
20.29
18.80
17.69
17.00
32.16
24.63
18.80
20.13
48
17.10
EV/EBITx
11.49
11.56
12.11
13.91
15.70
14.35
13.50
13.73
14.53
19.07
23.95
14.35
13.62
50
29.52
FCF yield (avg)%
13.51
11.96
11.94
12.27
13.07
12.43
10.03
8.88
11.01
3.94
18.23
11.01
12.11
92
5.53
FCF margin%
14.91
14.02
11.85
12.41
14.24
16.70
18.73
20.93
18.19
7.91
17.44
18.19
15.53
57
1.731
FCF / Net incomex
0.742
0.756
0.849
0.760
0.798
0.894
0.807
0.752
0.795
0.817
1.580
0.798
0.797
69
15.15
ROIC%
22.86
20.75
21.32
20.06
19.96
22.66
25.23
23.65
23.28
20.42
17.38
23.28
22.76
63
13.64
Return on equity%
7.02
5.82
5.46
7.01
6.90
5.69
7.99
9.27
7.46
6.86
22.94
7.46
6.95
13
17.78
Return on assets%
3.79
3.61
2.91
0.40
2.49
4.91
3.70
4.72
4.70
22.12
7.64
4.70
3.65
29
0.02
EPSRM
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.02
0.02
0.97%
3.19%
—
10.48
EPS growth%
7.40
8.11
5.94
8.71
9.34
6.89
4.47
5.41
3.99
17.65
22.46
5.41
7.14
88
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
(3.54%)
(2.34%)
—
0.01
FCF per shareRM
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.09
0.02
0.03
5.73%
7.72%
—
0.04
Dividend per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.01
0.01
(3.77%)
(0.03%)
—
7.59
Div yield (avg)%
6.92
4.76
5.75
5.33
5.99
5.87
8.73
11.23
13.24
3.47
22.31
8.73
6.46
5
21.04
Payout ratio%
10.70
12.50
11.08
11.61
9.26
10.89
9.17
6.37
4.86
20.56
25.38
9.17
10.68
44
0.486
Shares (diluted)B
0.910
0.935
0.965
1.119
1.223
1.269
1.444
1.449
1.612
0.492
0.514
7.58%
7.60%
45
12.17
Buyback yield%
19.77
18.34
19.75
19.89
21.90
22.50
23.29
24.77
22.62
5.06
7.25
22.62
20.89
65
0.134
D/E ratiox
2.095
2.116
2.379
2.604
2.933
2.708
2.601
2.764
2.641
1.045
0.638
2.708
2.603
6
21.12
Enterprise valueRM M
5.278
5.411
5.380
5.564
5.945
5.634
5.427
6.209
6.936
5.788
17.52
4.51%
3.00%
40
21.06
LT debtRM M
32.51
37.47
43.49
47.52
56.82
66.85
70.52
73.28
86.31
20.42
8.093
12.68%
12.05%
82
Cost of revenue
3.74%
1.02×
Operating expenses
3.52%
1.00×
Property and equipment
18.08%
Spread over hurdle
46.76%