34.03
RevenueRM M
67.42
67.62
68.82
67.69
68.00
68.06
68.69
69.94
70.25
70.82
35.80
0.81%
0.75%
91
27.47
Revenue growth%
3.61
4.37
6.74
7.80
6.67
5.56
8.15
9.73
9.28
8.96
10.58
8.96
7.27
56
16.93
Gross margin%
12.19
13.21
11.78
12.22
11.15
12.79
13.53
12.29
10.21
11.82
6.69
12.29
12.20
51
19.80
Operating margin%
10.27
9.97
12.09
11.25
11.94
11.50
12.46
11.38
10.02
9.58
22.00
11.38
11.32
73
26.61
Net margin%
6.70
5.19
7.45
9.95
11.61
8.76
7.97
7.71
10.05
7.24
16.98
7.97
7.84
68
29.21
P/E ratio (avg)x
34.72
36.12
41.52
38.97
44.30
46.71
45.51
46.44
50.81
49.43
20.17
46.71
44.91
18
34.46
EV/EBITx
30.39
34.09
33.92
39.09
40.52
42.39
44.94
44.78
44.21
40.74
27.84
44.21
40.63
9
22.05
FCF yield (avg)%
29.68
32.07
31.40
32.35
29.47
30.65
30.92
30.00
31.19
28.67
26.13
30.65
30.78
91
18.71
FCF margin%
9.19
8.30
10.02
7.62
6.58
5.57
3.77
5.21
5.74
3.91
29.55
5.21
6.16
12
1.003
FCF / Net incomex
0.483
0.474
0.482
0.508
0.549
0.533
0.559
0.491
0.452
0.486
1.047
0.491
0.488
54
9.71
ROIC%
32.27
33.27
32.38
29.71
26.73
26.47
27.42
29.47
29.74
32.13
13.75
29.47
29.72
24
23.79
Return on equity%
5.95
7.07
9.30
8.61
8.54
6.10
4.24
3.24
3.34
0.76
26.46
3.34
6.03
60
14.66
Return on assets%
7.02
8.97
6.06
5.75
5.07
3.97
1.86
3.63
5.65
7.34
18.44
3.97
5.70
19
0.05
EPSRM
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.05
(2.00%)
0.55%
—
27.32
EPS growth%
9.73
8.12
10.32
8.40
7.64
5.21
8.20
6.88
6.00
8.51
23.97
6.88
8.16
14
0.08
Bookvalue per shRM
0.07
0.08
0.08
0.08
0.08
0.09
0.11
0.12
0.12
0.14
0.07
12.12%
9.24%
—
0.02
FCF per shareRM
0.10
0.12
0.14
0.14
0.16
0.18
0.18
0.20
0.20
0.22
0.09
6.15%
7.52%
—
0.02
Dividend per shRM
0.10
0.09
0.10
0.11
0.09
0.10
0.10
0.11
0.09
0.10
0.01
0.38%
0.62%
—
16.10
Div yield (avg)%
21.85
23.76
26.65
24.72
26.97
27.47
25.79
28.01
25.70
25.27
20.76
25.79
25.74
50
24.70
Payout ratio%
16.19
17.34
20.28
22.51
20.50
18.11
18.63
20.72
22.04
22.32
20.81
20.72
20.39
78
397.4
Shares (diluted)M
361.9
381.6
416.3
373.3
386.1
423.4
374.4
336.0
340.4
338.3
385.9
(2.61%)
(1.34%)
62
3.88
Buyback yield%
13.13
10.28
11.66
10.31
12.88
14.30
15.79
17.05
18.21
15.54
5.20
15.79
13.71
30
1.438
D/E ratiox
1.492
1.548
1.694
1.657
1.956
2.355
2.457
2.775
2.849
3.074
0.575
2.775
2.156
11
43.62
Enterprise valueRM M
4.301
4.047
4.086
3.885
4.009
3.945
4.376
4.189
4.585
4.963
18.56
4.36%
2.29%
49
67.57
LT debtRM M
67.06
71.79
71.74
70.43
67.26
59.12
62.55
61.51
67.74
59.64
39.43
(2.38%)
(0.46%)
65
Cost of revenue
1.07%
1.03×
Operating expenses
0.03%
0.93×
Property and equipment
17.66%
Cash and investments
15.10%
Return on capital
279.65%
Spread over hurdle
268.72%