8.534
RevenueRM M
5.414
5.856
6.211
6.705
7.356
7.905
8.335
8.795
9.387
10.04
9.447
6.43%
7.05%
74
3.73
Revenue growth%
27.62
24.74
24.22
21.32
23.68
22.95
23.39
25.64
24.70
22.85
28.63
23.39
23.95
44
4.31
Gross margin%
20.89
19.97
21.01
18.54
21.46
21.00
22.19
24.70
22.23
22.57
12.90
22.23
21.23
13
4.82
Operating margin%
25.26
23.85
26.46
24.40
26.76
26.66
23.75
22.59
23.37
23.19
11.93
23.37
24.12
75
13.50
Net margin%
2.60
1.30
0.40
0.72
0.40
0.40
1.24
0.40
0.98
3.85
15.07
0.98
0.85
52
18.42
P/E ratio (avg)x
21.49
20.56
18.69
19.82
20.65
20.98
21.02
21.48
22.98
24.49
21.27
21.48
21.00
83
35.80
EV/EBITx
50.20
54.74
62.14
66.26
72.12
72.65
76.93
89.15
103.5
111.0
36.46
89.15
72.39
82
17.71
FCF yield (avg)%
23.56
25.66
23.50
24.73
25.89
26.59
29.12
28.90
26.58
29.11
16.36
28.90
26.24
29
2.59
FCF margin%
0.72
2.98
4.36
3.76
5.37
4.48
5.30
8.09
10.96
11.58
15.69
8.09
4.89
19
0.324
FCF / Net incomex
0.350
0.340
0.369
0.359
0.354
0.335
0.354
0.391
0.376
0.382
1.647
0.376
0.356
72
10.29
ROIC%
1.14
0.78
0.40
0.40
2.50
0.40
0.40
0.40
0.40
1.99
25.04
0.40
0.40
69
12.97
Return on equity%
23.61
24.33
23.59
25.23
28.00
30.69
28.51
29.32
26.66
24.80
15.14
28.51
25.94
14
16.94
Return on assets%
12.63
10.22
8.11
5.11
2.25
2.65
3.36
4.35
5.70
8.69
10.96
4.35
5.41
81
0.02
EPSRM
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.07
0.02
10.02%
10.36%
—
28.48
EPS growth%
17.61
20.54
21.96
24.92
24.38
23.01
21.12
19.22
16.27
16.91
28.14
19.22
20.83
47
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
3.33%
2.44%
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
6.66%
8.59%
—
0.02
Dividend per shRM
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.26%)
(6.10%)
—
14.94
Div yield (avg)%
14.42
16.29
13.54
11.79
12.25
14.69
13.99
11.91
13.03
15.34
3.88
13.99
13.77
24
3.15
Payout ratio%
7.88
5.51
5.79
3.28
5.50
3.49
1.24
0.89
2.20
0.40
16.42
1.24
3.39
44
325.1
Shares (diluted)M
230.4
225.5
228.3
246.7
211.6
191.3
173.3
149.2
146.1
140.6
336.0
(7.85%)
(6.35%)
67
20.16
Buyback yield%
15.63
16.93
15.43
15.80
13.01
11.68
11.72
11.59
9.34
6.49
9.48
11.59
12.37
18
0.389
D/E ratiox
0.643
0.651
0.763
0.872
1.030
1.174
1.115
1.280
1.361
1.332
0.189
1.280
1.072
30
9.713
Enterprise valueRM M
10.59
11.84
13.85
15.67
17.31
19.12
21.41
20.76
23.28
22.32
7.951
5.21%
8.43%
23
1.041
LT debtRM M
1.937
2.075
1.785
1.860
2.020
1.795
1.592
1.391
1.470
1.472
2.084
(6.13%)
(3.93%)
80
Cost of revenue
6.84%
0.98×
Operating expenses
7.27%
1.02×
Cash and investments
19.16%
Property and equipment
16.40%
Spread over hurdle
(0.40%)