19.28
RevenueRM M
34.91
36.40
38.01
39.69
41.33
42.24
43.64
45.17
47.01
48.50
21.40
3.25%
3.65%
70
25.86
Revenue growth%
14.58
17.29
14.64
15.47
17.73
18.65
19.01
21.34
18.85
21.26
14.29
19.01
18.19
6
11.70
Gross margin%
21.47
22.33
23.31
22.76
25.26
26.38
24.43
24.70
25.05
24.97
21.86
24.97
24.56
54
3.87
Operating margin%
14.77
16.55
18.85
18.33
19.04
20.80
20.44
20.15
23.09
23.66
29.28
20.80
19.59
53
15.40
Net margin%
25.80
28.41
28.79
29.52
28.93
31.08
33.66
33.64
36.29
35.11
21.68
33.66
30.30
62
36.11
P/E ratio (avg)x
27.79
28.53
25.83
23.21
24.15
23.73
24.46
27.40
29.42
27.61
20.55
27.40
26.62
9
22.31
EV/EBITx
24.43
26.10
30.03
31.88
29.90
28.94
33.55
39.44
38.21
39.73
9.145
38.21
30.96
75
16.85
FCF yield (avg)%
10.48
11.98
9.58
7.24
5.33
7.96
8.95
7.15
7.25
9.13
23.02
7.96
8.46
14
27.46
FCF margin%
19.58
19.58
18.00
20.76
21.56
19.19
21.76
22.54
23.35
21.63
5.55
21.76
21.16
33
0.830
FCF / Net incomex
0.300
0.331
0.320
0.358
0.370
0.404
0.372
0.337
0.303
0.313
1.249
0.337
0.334
83
22.03
ROIC%
3.36
2.61
1.37
0.66
0.40
2.15
0.88
2.70
0.40
2.57
24.60
2.15
1.76
10
27.29
Return on equity%
18.60
18.88
19.58
17.51
15.19
14.76
13.83
16.31
19.01
17.29
7.72
16.31
17.40
33
22.96
Return on assets%
13.61
16.50
17.32
16.69
14.26
12.67
14.12
11.99
14.61
15.38
25.89
14.12
14.43
30
0.05
EPSRM
0.11
0.11
0.10
0.09
0.09
0.10
0.12
0.12
0.12
0.13
0.05
5.67%
1.93%
—
22.63
EPS growth%
3.74
1.20
1.04
2.78
2.33
2.80
0.52
2.40
1.45
3.48
5.49
2.40
2.37
83
0.08
Bookvalue per shRM
0.06
0.05
0.05
0.04
0.03
0.04
0.04
0.03
0.03
0.03
0.08
(1.92%)
(7.17%)
—
0.13
FCF per shareRM
0.11
0.10
0.10
0.12
0.11
0.11
0.13
0.12
0.14
0.15
0.04
7.50%
3.41%
—
0.12
Dividend per shRM
0.14
0.15
0.18
0.19
0.19
0.21
0.24
0.27
0.27
0.26
0.15
6.74%
7.87%
—
3.16
Div yield (avg)%
4.32
6.52
3.89
5.75
5.03
4.69
6.62
7.90
6.00
8.32
9.31
6.62
5.88
33
19.78
Payout ratio%
18.68
21.43
24.35
22.62
23.34
25.65
27.03
29.70
29.91
31.99
10.54
29.70
25.00
19
134.6
Shares (diluted)M
198.6
192.0
187.7
199.5
230.4
257.5
291.7
328.7
328.1
373.1
132.8
10.12%
7.54%
83
13.29
Buyback yield%
25.11
23.40
24.50
22.59
22.71
23.42
25.62
23.18
24.90
23.15
23.64
23.42
23.41
23
0.523
D/E ratiox
0.886
0.798
0.758
0.742
0.653
0.652
0.704
0.758
0.785
0.739
0.522
0.739
0.750
79
2.922
Enterprise valueRM M
24.59
25.65
30.18
31.14
36.95
37.96
40.45
43.33
44.42
43.96
11.10
3.53%
6.54%
88
25.39
LT debtRM M
7.292
6.709
7.286
6.392
6.627
7.259
6.896
7.588
6.746
6.294
4.190
(1.03%)
(0.81%)
83
Cost of revenue
3.56%
0.99×
Operating expenses
4.07%
1.04×
Property and equipment
17.65%
Cash and investments
14.99%
Spread over hurdle
53.86%