13.15
RevenueRM M
6.345
6.889
7.461
8.229
8.824
9.501
10.51
11.33
12.09
12.98
13.97
8.02%
8.27%
28
10.14
Revenue growth%
19.39
17.28
15.86
15.93
13.35
14.28
15.26
14.01
11.49
9.01
18.79
14.01
14.77
94
8.05
Gross margin%
23.26
25.93
25.21
27.14
28.34
25.71
28.14
30.82
30.32
32.21
26.56
30.32
27.64
12
24.42
Operating margin%
1.25
2.09
3.99
2.51
4.91
5.92
8.03
9.84
7.35
4.79
16.19
7.35
4.85
28
12.87
Net margin%
7.10
7.36
5.20
6.50
6.00
7.08
4.98
3.54
0.63
2.24
23.43
3.54
5.60
74
7.883
P/E ratio (avg)x
27.80
31.11
34.86
36.01
35.83
34.64
35.77
34.52
38.08
40.56
22.74
35.77
35.31
87
29.80
EV/EBITx
12.59
12.54
11.38
10.40
9.422
8.844
7.715
7.129
7.237
6.344
19.40
7.237
9.133
12
23.03
FCF yield (avg)%
29.15
31.11
28.44
30.63
30.09
31.09
32.90
31.75
31.37
32.80
12.95
31.75
31.10
14
2.60
FCF margin%
12.92
12.10
14.95
16.31
18.70
19.53
20.72
21.23
22.95
23.68
6.66
21.23
19.12
43
1.664
FCF / Net incomex
0.125
0.125
0.118
0.120
0.117
0.110
0.110
0.105
0.115
0.117
0.802
0.110
0.117
8
10.74
ROIC%
24.26
21.79
23.25
22.68
25.60
22.90
21.15
21.62
19.37
20.33
11.39
21.15
22.23
81
24.99
Return on equity%
11.96
13.78
14.09
11.61
11.65
12.63
14.34
12.07
14.68
16.24
14.76
14.34
13.21
23
15.54
Return on assets%
10.34
11.87
12.97
12.93
15.67
16.03
15.22
15.15
13.12
11.49
17.45
15.15
13.05
85
0.02
EPSRM
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.02
9.86%
8.08%
—
2.80
EPS growth%
14.80
15.49
12.86
12.99
10.78
9.31
7.15
5.61
3.24
2.06
7.68
5.61
10.05
21
0.06
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
1.22%
2.08%
—
0.03
FCF per shareRM
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.06
9.06%
7.74%
—
0.03
Dividend per shRM
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.02
1.12%
0.01%
—
16.28
Div yield (avg)%
3.96
4.53
4.16
4.72
6.90
9.35
9.29
11.78
10.21
7.96
28.08
9.35
7.43
17
26.40
Payout ratio%
11.79
11.46
10.21
12.04
12.18
9.67
8.70
10.86
11.29
13.60
25.06
10.86
11.38
25
116.6
Shares (diluted)M
169.4
176.8
181.4
192.8
207.4
232.4
278.3
304.8
345.2
400.6
115.7
14.07%
9.16%
73
9.44
Buyback yield%
0.40
0.40
0.40
0.52
0.63
2.86
0.40
1.50
1.91
0.40
19.52
1.50
0.46
85
1.671
D/E ratiox
0.456
0.455
0.467
0.513
0.604
0.675
0.765
0.796
0.757
0.832
0.665
0.765
0.640
18
6.288
Enterprise valueRM M
2.423
2.545
2.826
2.908
3.009
3.541
4.157
4.168
4.392
4.760
2.661
9.61%
7.90%
39
9.792
LT debtRM M
9.365
9.556
8.632
8.863
7.945
8.812
9.062
9.278
8.928
9.755
17.24
4.19%
(0.12%)
9
Cost of revenue
8.23%
1.00×
Operating expenses
8.32%
1.01×
Property and equipment
17.35%
Goodwill & intangibles
15.80%
Spread over hurdle
(5.50%)