5.445
RevenueRM M
3.731
3.949
4.221
4.533
4.939
5.391
5.680
5.992
6.449
7.070
5.701
7.44%
7.31%
58
26.48
Revenue growth%
14.82
14.78
15.95
17.39
16.90
14.41
17.13
17.64
15.98
17.06
11.04
17.06
16.44
24
5.65
Gross margin%
23.12
26.06
26.15
28.44
28.91
28.97
27.52
27.59
25.69
26.52
2.44
27.52
27.02
47
5.15
Operating margin%
13.39
16.29
17.19
16.65
15.89
13.88
11.12
11.48
11.28
8.84
22.97
11.28
13.64
49
12.28
Net margin%
11.09
9.73
8.32
8.75
8.81
11.35
9.24
9.25
10.47
8.66
19.41
9.25
9.25
36
18.92
P/E ratio (avg)x
27.95
27.51
31.86
34.48
40.74
45.97
47.92
45.75
44.58
46.36
13.42
45.97
42.66
25
6.687
EV/EBITx
36.78
39.91
38.66
39.10
39.07
43.45
43.16
42.06
42.51
39.77
23.54
42.51
39.84
54
4.52
FCF yield (avg)%
11.84
14.46
12.58
14.50
15.24
16.17
13.73
14.78
17.17
16.81
29.30
16.17
14.64
36
29.55
FCF margin%
9.74
8.40
8.47
10.51
10.43
8.97
7.55
8.06
7.00
8.70
16.98
8.06
8.59
67
0.814
FCF / Net incomex
1.377
1.427
1.343
1.273
1.293
1.231
1.260
1.390
1.442
1.497
1.517
1.390
1.360
50
11.96
ROIC%
17.36
17.40
16.55
16.51
14.32
15.14
12.32
11.96
9.95
7.29
20.26
11.96
14.73
91
8.83
Return on equity%
21.18
19.63
18.10
17.49
15.81
18.31
15.77
17.93
20.69
22.93
10.45
18.31
18.21
87
20.60
Return on assets%
8.70
11.58
9.69
10.37
10.18
8.72
7.97
9.63
7.34
9.72
6.82
8.72
9.66
28
0.01
EPSRM
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.53%)
4.77%
—
3.93
EPS growth%
6.77
8.40
5.86
8.60
10.60
12.35
9.84
11.06
12.56
10.68
3.49
11.06
10.22
41
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
—
9.08%
9.59%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.59%
0.06%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
5.64%
5.81%
—
21.73
Div yield (avg)%
5.09
7.44
5.64
5.07
3.96
3.04
3.03
1.41
2.62
4.54
12.42
3.03
4.25
63
18.82
Payout ratio%
2.71
3.36
3.49
1.16
2.32
2.57
0.40
0.81
3.70
6.51
23.56
2.57
2.64
20
188.5
Shares (diluted)M
250.6
269.0
285.5
289.2
333.9
354.9
359.5
363.6
373.8
409.6
194.2
4.17%
6.12%
53
16.91
Buyback yield%
10.34
11.43
11.67
9.79
9.30
9.45
8.78
6.04
7.85
6.73
28.62
7.85
9.38
61
0.294
D/E ratiox
1.236
1.336
1.292
1.307
1.156
1.068
1.059
0.994
1.004
1.051
1.246
1.051
1.112
55
3.797
Enterprise valueRM M
8.457
7.929
8.653
9.713
9.811
10.73
10.24
10.23
10.01
10.27
1.860
0.91%
2.79%
11
1.566
LT debtRM M
4.167
4.715
5.041
5.875
6.285
6.840
7.965
8.098
8.768
8.567
4.382
6.39%
8.71%
44
Cost of revenue
7.29%
1.00×
Operating expenses
7.30%
1.00×
Property and equipment
17.59%
Cash and investments
16.29%