19.18
RevenueRM M
10.92
11.64
12.20
12.74
13.23
13.84
14.91
15.58
16.49
17.78
21.19
6.09%
5.41%
19
10.07
Revenue growth%
31.21
33.54
33.79
32.21
30.07
33.07
34.56
35.22
32.91
32.46
11.50
33.07
32.99
24
24.28
Gross margin%
12.87
15.08
12.86
13.96
11.25
12.96
12.97
12.92
10.41
8.51
8.41
12.92
12.89
61
5.10
Operating margin%
18.41
18.77
20.44
18.32
15.91
14.63
16.02
18.26
16.29
13.32
23.95
16.02
17.28
68
2.80
Net margin%
10.73
9.05
9.07
10.07
12.91
15.81
18.33
19.52
16.67
14.19
19.07
16.67
13.55
86
15.12
P/E ratio (avg)x
32.02
35.65
34.35
37.51
39.80
37.04
36.74
40.29
45.49
50.42
30.22
40.29
37.27
55
7.026
EV/EBITx
36.97
40.97
38.56
41.53
40.88
43.09
48.51
46.50
41.67
43.01
22.39
43.09
41.60
47
12.82
FCF yield (avg)%
1.29
3.79
1.48
1.23
0.40
2.96
1.94
4.05
5.16
6.18
24.22
4.05
2.45
32
29.71
FCF margin%
14.20
13.77
12.31
11.94
10.79
10.49
8.71
9.12
11.11
9.27
24.18
9.27
10.95
56
1.127
FCF / Net incomex
1.717
1.568
1.717
1.863
1.905
2.010
1.814
1.906
1.994
1.986
1.146
1.986
1.884
71
20.59
ROIC%
32.10
30.94
29.68
31.54
30.46
32.26
33.55
33.70
35.21
37.56
22.09
33.70
32.18
52
9.96
Return on equity%
36.57
39.45
41.40
41.56
44.20
46.48
47.19
49.67
48.45
47.83
7.29
47.83
45.34
87
5.73
Return on assets%
12.07
10.37
12.90
10.96
8.20
5.84
5.98
4.89
4.29
6.56
20.91
5.84
7.38
83
0.03
EPSRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
3.87%
6.15%
—
19.32
EPS growth%
23.26
21.25
21.81
18.83
17.12
17.81
17.84
17.88
16.79
18.48
20.11
17.84
18.18
46
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.02
5.30%
6.53%
—
0.04
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.12%)
(1.44%)
—
0.02
Dividend per shRM
0.01
0.01
0.02
0.02
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.50%
1.51%
—
6.00
Div yield (avg)%
0.40
1.06
1.94
3.83
5.89
6.98
8.60
8.26
6.68
7.76
19.07
7.76
6.28
59
17.58
Payout ratio%
4.70
7.09
6.36
3.89
6.82
5.35
8.19
11.19
8.36
7.74
6.16
8.19
6.95
11
152.3
Shares (diluted)M
203.3
214.3
236.3
276.8
279.4
296.8
321.1
344.4
364.4
381.2
156.7
6.41%
8.32%
14
24.51
Buyback yield%
3.14
2.48
4.66
7.01
5.62
5.35
8.04
6.54
7.64
8.49
3.34
7.64
6.08
92
0.611
D/E ratiox
2.161
2.560
3.031
3.082
3.394
4.024
4.628
5.117
5.790
6.029
0.603
5.117
3.709
41
1.330
Enterprise valueRM M
3.296
3.626
3.381
3.163
3.137
2.973
3.252
3.354
3.730
4.129
21.37
5.65%
3.43%
64
19.17
LT debtRM M
14.36
14.09
15.08
16.13
17.85
17.79
16.61
17.21
19.44
19.88
14.68
2.18%
4.43%
49
Cost of revenue
5.41%
1.00×
Operating expenses
5.66%
1.02×
Property and equipment
17.91%
Cash and investments
17.42%
Spread over hurdle
(8.52%)