13.82
RevenueRM M
22.54
24.07
25.38
27.41
29.45
32.33
34.63
37.74
40.12
42.97
15.19
7.85%
7.19%
60
14.74
Revenue growth%
13.80
12.09
10.65
12.91
10.13
12.33
10.35
10.49
12.86
15.42
11.56
12.33
12.21
75
24.04
Gross margin%
2.90
4.92
4.76
5.30
2.42
4.35
4.42
4.80
6.10
5.60
19.21
4.80
4.78
26
23.87
Operating margin%
18.69
21.39
21.47
21.48
19.58
17.47
18.45
18.61
20.69
20.85
8.68
18.61
20.14
19
21.03
Net margin%
16.80
16.42
15.57
18.04
18.93
16.45
17.01
17.83
18.16
17.70
8.62
17.70
17.36
62
21.83
P/E ratio (avg)x
12.99
14.25
14.00
13.32
15.25
16.30
17.23
16.31
16.93
18.22
36.33
16.93
15.77
31
24.15
EV/EBITx
14.76
14.23
13.63
14.88
15.28
15.61
17.45
19.83
20.91
24.15
22.05
19.83
15.44
15
17.68
FCF yield (avg)%
19.40
21.34
22.91
25.88
23.73
26.62
27.30
28.78
30.49
33.35
17.26
28.78
26.25
28
24.33
FCF margin%
7.91
7.75
9.97
8.63
10.94
11.39
11.96
12.55
13.96
12.60
2.77
12.55
11.17
32
0.130
FCF / Net incomex
2.164
2.457
2.703
2.667
2.568
2.966
3.526
3.865
4.351
5.140
1.691
3.865
2.835
62
25.16
ROIC%
1.83
0.99
3.82
5.49
3.04
5.50
3.20
2.58
3.99
2.96
2.53
3.20
3.12
35
8.23
Return on equity%
14.21
11.93
12.18
12.02
10.04
12.20
12.62
12.17
10.88
13.30
15.78
12.20
12.18
36
24.92
Return on assets%
8.03
10.91
9.72
10.38
12.37
14.48
15.71
16.31
17.72
20.14
24.24
16.31
13.42
35
0.01
EPSRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.01
5.29%
7.18%
—
6.66
EPS growth%
7.82
5.40
7.61
5.18
6.88
7.86
8.09
9.52
10.01
10.65
12.60
9.52
7.84
41
0.03
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
4.21%
4.18%
—
0.04
FCF per shareRM
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
(2.78%)
(1.66%)
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
1.79%
(0.12%)
—
2.52
Div yield (avg)%
4.55
2.66
4.77
7.32
7.51
8.54
5.90
4.36
6.26
6.91
27.55
6.26
6.08
29
28.12
Payout ratio%
23.97
22.46
22.37
23.84
20.94
19.87
22.21
23.01
24.05
21.25
29.69
22.21
22.41
57
554.6
Shares (diluted)M
641.4
597.7
639.1
647.4
639.9
736.2
766.6
770.6
733.5
819.9
575.4
5.08%
2.52%
88
20.94
Buyback yield%
12.69
11.68
9.25
6.30
7.11
6.97
9.82
8.81
6.52
6.28
27.56
6.97
7.96
61
1.511
D/E ratiox
0.502
0.551
0.567
0.642
0.580
0.547
0.620
0.626
0.583
0.581
1.577
0.583
0.580
34
29.47
Enterprise valueRM M
34.70
38.83
39.54
39.46
45.01
49.92
56.88
65.34
73.08
84.28
22.26
13.37%
10.40%
64
37.07
LT debtRM M
12.76
12.08
10.99
11.75
12.88
13.55
13.17
12.27
11.78
12.60
3.495
(0.43%)
(1.39%)
62
Cost of revenue
6.95%
0.98×
Operating expenses
7.95%
1.07×
Goodwill & intangibles
17.73%
Property and equipment
16.91%