15.51
RevenueRM M
19.47
19.23
19.54
19.61
20.01
20.11
20.68
20.74
21.22
21.28
15.98
1.24%
1.09%
65
26.92
Revenue growth%
35.60
35.84
37.47
36.69
35.41
35.68
36.72
38.56
40.60
43.33
27.88
38.56
36.71
62
24.28
Gross margin%
16.66
16.16
18.07
19.36
21.81
22.34
23.06
25.32
26.87
29.44
25.99
25.32
22.08
87
4.88
Operating margin%
29.82
27.34
29.68
30.86
28.79
29.08
28.17
25.30
27.67
26.75
14.36
27.67
28.48
41
23.07
Net margin%
1.27
2.49
2.94
4.06
6.31
4.72
2.06
3.17
2.89
3.63
28.10
3.17
3.06
42
9.045
P/E ratio (avg)x
15.12
14.63
13.62
14.66
15.88
13.82
13.01
13.93
12.74
13.69
28.73
13.69
13.87
48
8.255
EV/EBITx
16.48
15.05
15.36
16.08
17.25
18.59
19.23
19.60
20.25
23.14
7.061
19.60
17.92
17
14.44
FCF yield (avg)%
28.37
28.19
29.18
30.98
31.13
30.84
30.91
28.29
26.05
26.69
29.67
28.29
28.77
51
9.53
FCF margin%
5.67
4.23
3.15
5.10
7.58
9.49
7.48
6.13
7.36
9.08
26.13
7.48
6.74
55
0.304
FCF / Net incomex
2.964
3.173
3.654
3.791
4.307
5.105
5.124
5.553
6.336
7.598
0.432
5.553
4.706
61
28.50
ROIC%
13.56
16.22
18.54
19.53
18.54
20.31
19.63
21.07
22.96
23.66
26.82
21.07
19.58
27
19.08
Return on equity%
39.31
41.32
43.93
46.89
44.24
43.43
44.84
47.10
44.64
43.29
2.09
44.64
44.09
35
4.79
Return on assets%
2.25
0.40
1.94
3.48
0.99
1.77
0.40
0.40
1.71
3.33
21.92
1.71
1.74
38
0.03
EPSRM
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.01
0.01
0.03
(8.81%)
(5.59%)
—
11.61
EPS growth%
14.29
15.36
14.68
15.31
14.51
11.98
13.88
14.41
11.43
9.90
28.68
11.98
14.35
72
0.03
Bookvalue per shRM
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.02
9.10%
8.56%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(2.97%)
(0.87%)
—
0.04
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.04
2.40%
2.09%
—
17.73
Div yield (avg)%
18.56
17.09
15.61
15.68
16.52
16.45
18.96
19.03
16.95
16.18
25.44
16.95
16.73
76
23.25
Payout ratio%
10.25
8.21
10.18
11.75
9.21
9.41
9.91
8.43
11.28
13.97
18.67
9.91
10.05
75
375.4
Shares (diluted)M
266.3
243.4
250.5
238.1
250.2
230.3
213.9
192.5
194.8
184.7
358.3
(5.89%)
(3.04%)
48
11.04
Buyback yield%
23.99
23.62
22.11
24.84
27.53
27.43
24.57
23.06
23.55
22.86
15.59
23.55
23.81
58
1.583
D/E ratiox
1.557
1.828
1.924
2.261
2.568
3.005
3.105
3.473
3.822
4.377
0.911
3.473
2.787
86
10.07
Enterprise valueRM M
13.03
14.31
14.08
14.47
15.45
14.33
13.96
13.91
14.95
14.62
9.729
(1.10%)
0.49%
93
10.11
LT debtRM M
5.327
5.536
5.962
6.167
6.722
6.636
7.456
8.122
8.033
8.203
7.759
4.06%
4.07%
17
Cost of revenue
0.87%
0.98×
Operating expenses
1.42%
1.03×
Cash and investments
18.67%
Property and equipment
18.55%
Goodwill & intangibles
17.17%
Spread over hurdle
16.24%