15.99
RevenueRM M
36.84
39.45
42.81
45.75
50.23
53.87
58.71
64.13
68.30
73.54
16.55
7.93%
8.03%
9
8.41
Revenue growth%
25.01
26.40
27.78
27.60
24.81
26.03
28.53
29.37
32.02
33.38
27.88
29.37
27.69
85
7.60
Gross margin%
25.03
25.39
28.37
27.58
28.27
25.35
23.38
21.06
19.26
18.89
6.25
21.06
25.19
84
22.40
Operating margin%
9.59
7.48
8.46
9.89
12.25
10.03
8.88
6.73
6.78
6.38
23.37
6.78
8.67
28
7.08
Net margin%
21.09
18.41
17.67
20.49
20.81
22.28
24.88
24.23
21.34
20.47
12.34
22.28
20.95
88
18.82
P/E ratio (avg)x
16.68
17.14
17.46
20.49
24.34
26.98
29.35
30.00
31.52
34.10
27.97
30.00
25.66
62
9.115
EV/EBITx
19.86
20.83
19.28
19.61
19.31
19.91
20.26
22.82
25.78
28.45
14.77
22.82
20.08
76
22.27
FCF yield (avg)%
8.81
7.00
9.41
10.85
12.19
14.03
15.90
17.26
14.78
13.53
2.21
14.78
12.86
49
26.52
FCF margin%
19.73
20.85
21.86
21.12
22.07
23.57
21.42
19.54
21.97
24.70
7.71
21.97
21.64
34
1.333
FCF / Net incomex
2.494
2.683
2.697
2.922
3.033
3.547
4.165
4.682
4.696
4.760
1.185
4.682
3.290
9
20.56
ROIC%
21.62
21.86
19.22
21.37
22.21
23.55
22.52
21.51
20.16
21.36
14.23
21.51
21.56
55
18.05
Return on equity%
21.30
23.78
26.45
26.08
27.23
25.97
27.90
30.27
30.51
31.13
27.09
30.27
26.84
42
14.27
Return on assets%
26.71
27.26
25.90
23.63
22.86
25.64
27.12
25.61
27.17
25.81
14.24
25.81
25.85
43
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.01%)
(1.72%)
—
27.94
EPS growth%
13.55
14.30
13.97
12.31
15.16
16.98
19.50
18.75
18.51
17.72
17.11
18.51
16.07
91
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.97%)
(5.11%)
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
(1.14%)
0.02%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.65%)
(3.11%)
—
10.27
Div yield (avg)%
30.38
27.59
29.98
28.10
27.80
30.31
29.09
30.26
29.14
31.25
23.33
30.26
29.56
85
2.27
Payout ratio%
1.55
0.40
3.13
2.28
0.40
0.40
0.40
0.40
3.29
2.75
9.74
0.40
0.98
10
1.240
Shares (diluted)B
0.823
0.804
0.781
0.703
0.613
0.639
0.649
0.707
0.741
0.769
1.214
4.63%
(1.36%)
34
4.59
Buyback yield%
6.34
4.07
5.03
5.29
5.38
7.62
6.34
4.76
5.36
6.63
28.18
6.34
5.37
63
0.869
D/E ratiox
0.335
0.341
0.316
0.323
0.356
0.388
0.401
0.386
0.427
0.436
1.405
0.401
0.371
34
46.78
Enterprise valueRM M
31.39
32.64
33.55
33.59
35.59
33.94
33.31
34.98
31.90
32.53
55.81
(1.79%)
(0.80%)
31
36.88
LT debtRM M
37.00
40.46
36.52
34.01
30.64
34.13
35.09
33.48
31.53
32.29
7.993
1.06%
(0.59%)
86
Cost of revenue
8.39%
1.03×
Operating expenses
7.69%
0.97×
Property and equipment
18.41%
Cash and investments
17.66%