2.091
RevenueRM M
5.616
6.052
6.520
7.072
7.562
8.095
8.745
9.274
9.841
10.60
2.269
6.99%
7.37%
17
24.11
Revenue growth%
4.97
6.32
5.00
7.59
9.05
7.24
6.28
5.14
7.12
9.45
29.97
7.12
6.72
55
27.87
Gross margin%
20.68
20.78
19.01
17.93
19.10
20.99
20.41
18.49
18.86
16.44
2.13
18.86
19.05
34
23.06
Operating margin%
23.62
22.43
23.11
21.12
19.15
17.36
15.08
15.07
13.59
11.93
28.75
15.07
18.26
45
18.36
Net margin%
5.71
7.98
6.55
4.11
2.05
0.51
2.79
0.40
1.49
2.77
9.63
1.49
2.78
45
10.30
P/E ratio (avg)x
7.811
6.731
6.719
6.177
5.780
5.965
5.974
5.424
5.024
4.664
20.92
5.424
5.969
46
37.55
EV/EBITx
14.32
13.61
14.59
15.28
16.28
17.39
18.95
17.32
15.88
15.96
10.77
17.32
15.92
80
21.56
FCF yield (avg)%
11.67
12.60
9.62
7.01
4.18
2.99
3.85
2.15
3.49
6.14
9.02
3.49
5.16
41
7.19
FCF margin%
10.00
10.65
8.17
6.32
3.70
0.96
0.40
0.81
0.40
2.16
3.15
0.81
2.93
78
0.817
FCF / Net incomex
0.267
0.295
0.333
0.329
0.333
0.381
0.418
0.380
0.423
0.434
0.555
0.418
0.357
19
29.53
ROIC%
22.12
19.56
16.62
17.06
14.74
16.90
19.41
17.79
16.41
16.67
11.96
16.90
16.98
56
22.19
Return on equity%
9.58
9.31
9.21
10.53
8.33
9.07
7.73
5.03
2.96
4.97
15.63
5.03
8.70
93
20.16
Return on assets%
9.45
12.42
15.35
13.40
10.72
9.59
7.93
7.70
9.45
7.43
26.98
7.93
9.52
8
0.03
EPSRM
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.03
6.66%
5.37%
—
26.42
EPS growth%
6.60
5.15
2.37
1.91
2.03
2.16
0.40
0.40
1.03
0.40
26.44
0.40
1.97
40
0.05
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(2.75%)
(2.83%)
—
0.04
FCF per shareRM
0.10
0.11
0.13
0.13
0.13
0.14
0.15
0.15
0.16
0.18
0.02
6.97%
6.09%
—
0.06
Dividend per shRM
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.05
3.00%
4.50%
—
20.42
Div yield (avg)%
16.49
14.33
11.41
13.04
14.15
16.18
14.24
14.50
14.44
15.50
9.00
14.50
14.39
40
5.79
Payout ratio%
5.53
4.28
2.14
4.97
3.29
2.82
3.85
3.16
5.83
4.78
7.34
3.85
4.07
24
69.23
Shares (diluted)M
49.44
49.56
43.38
39.72
41.22
36.25
33.71
34.82
31.34
32.07
71.38
(4.90%)
(5.33%)
15
12.55
Buyback yield%
17.16
19.05
19.17
16.42
17.03
15.25
12.54
12.04
11.89
14.17
24.82
12.54
15.84
90
0.371
D/E ratiox
0.889
0.934
0.895
0.821
0.891
0.953
0.917
0.998
1.106
1.216
1.333
0.998
0.926
8
1.930
Enterprise valueRM M
3.631
3.277
3.250
3.088
3.222
3.152
2.841
2.760
2.510
2.389
1.203
(5.81%)
(3.19%)
52
10.88
LT debtRM M
3.595
3.734
3.769
4.318
4.772
4.481
4.957
5.565
5.769
6.067
2.369
4.92%
4.68%
38
Cost of revenue
7.59%
1.02×
Operating expenses
6.97%
0.96×
Property and equipment
16.92%
Cash and investments
16.48%