52.11
RevenueRM M
55.73
57.59
58.40
58.77
60.11
61.90
62.51
62.93
62.94
63.57
53.75
1.13%
1.40%
88
29.08
Revenue growth%
12.48
9.83
8.88
8.67
9.20
12.01
14.20
16.21
18.12
18.18
23.61
16.21
12.25
73
20.70
Gross margin%
21.66
23.21
25.08
27.17
29.98
27.38
25.28
26.72
28.66
29.07
19.95
27.38
26.94
36
13.92
Operating margin%
13.26
15.36
14.22
12.97
14.45
14.14
11.22
10.49
9.40
10.90
7.55
10.90
13.12
11
26.10
Net margin%
6.49
6.68
4.21
1.76
0.40
0.40
0.40
0.40
2.84
2.19
22.97
0.40
1.98
93
37.97
P/E ratio (avg)x
13.55
14.23
13.42
13.32
12.04
10.91
10.50
9.092
8.288
8.435
27.50
9.092
11.48
47
25.59
EV/EBITx
71.69
80.59
83.70
85.26
84.26
83.18
83.98
95.62
105.8
114.9
30.44
95.62
84.12
72
9.27
FCF yield (avg)%
5.75
6.88
9.14
8.65
9.26
8.75
6.76
6.56
3.91
6.15
13.83
6.56
6.82
70
20.64
FCF margin%
25.86
25.99
27.37
25.24
27.13
27.37
27.07
25.98
28.50
26.13
20.53
27.07
26.60
63
0.864
FCF / Net incomex
1.472
1.712
1.887
2.231
2.652
2.622
2.567
2.966
2.949
3.287
1.377
2.949
2.594
31
21.62
ROIC%
16.21
19.06
16.08
17.17
19.89
21.35
22.38
23.39
22.27
22.06
10.30
22.27
20.62
62
17.09
Return on equity%
13.92
13.22
11.11
13.86
15.61
17.93
18.72
18.36
19.20
21.55
23.28
18.72
16.77
42
14.60
Return on assets%
15.19
15.00
14.82
17.65
16.13
16.06
17.58
16.39
17.25
20.08
25.72
17.25
16.26
55
0.03
EPSRM
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(0.75%)
(4.08%)
—
14.21
EPS growth%
24.84
26.07
23.83
23.22
25.09
24.30
22.25
24.53
24.80
24.31
14.27
24.31
24.42
75
0.03
Bookvalue per shRM
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.03
5.57%
3.94%
—
0.03
FCF per shareRM
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.01
6.35%
2.51%
—
0.03
Dividend per shRM
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.05
0.01
0.08%
1.74%
—
5.43
Div yield (avg)%
25.36
25.10
25.22
27.44
27.33
27.99
25.52
23.18
24.35
24.30
19.67
24.35
25.29
26
20.58
Payout ratio%
26.13
28.06
27.97
29.50
31.10
29.83
29.13
30.57
29.23
29.29
3.69
29.29
29.26
44
1.128
Shares (diluted)B
2.038
1.978
2.293
2.558
2.714
3.157
3.362
3.493
3.656
3.637
1.079
6.03%
7.67%
33
6.38
Buyback yield%
28.68
28.35
27.85
29.98
32.52
34.96
32.75
32.02
30.25
32.27
18.83
32.27
31.14
81
0.961
D/E ratiox
0.934
1.007
1.020
0.962
0.909
0.961
0.957
0.911
0.970
0.947
0.477
0.957
0.959
82
27.44
Enterprise valueRM M
46.12
52.01
49.73
45.99
48.88
44.77
49.03
54.46
55.69
58.83
60.51
3.77%
3.75%
13
8.153
LT debtRM M
13.87
13.09
12.48
12.38
13.40
12.80
14.04
13.16
13.53
12.00
44.24
(2.18%)
(0.41%)
54
Cost of revenue
1.53%
1.01×
Operating expenses
1.30%
0.99×
Cash and investments
17.02%
Property and equipment
15.60%
Spread over hurdle
(1.37%)