2.866
RevenueRM M
2.749
2.777
2.865
2.900
2.971
3.052
3.117
3.235
3.249
3.351
2.935
2.44%
1.94%
64
2.12
Revenue growth%
26.98
28.82
30.33
31.14
33.93
35.85
38.04
40.79
38.94
37.14
28.12
38.04
34.89
44
9.91
Gross margin%
18.31
17.56
15.05
12.15
13.78
16.23
16.17
17.96
20.20
21.87
24.80
17.96
16.89
39
4.52
Operating margin%
1.72
0.40
0.40
0.40
1.35
0.40
1.59
3.57
2.18
1.63
15.47
1.63
1.47
91
6.84
Net margin%
17.40
16.15
17.57
19.91
19.73
22.40
22.17
23.01
25.28
23.81
28.03
23.01
21.04
65
24.60
P/E ratio (avg)x
36.62
33.97
37.58
34.67
35.32
35.52
32.07
32.83
31.35
33.01
27.42
32.83
34.32
55
20.69
EV/EBITx
20.82
20.38
23.35
24.03
25.81
24.42
26.29
24.92
26.60
29.21
35.56
26.29
24.67
86
21.89
FCF yield (avg)%
13.00
14.78
14.09
13.11
11.74
10.07
7.92
7.78
9.26
7.46
3.22
7.92
10.91
21
3.79
FCF margin%
14.30
14.02
15.50
15.60
14.90
16.33
15.34
17.95
16.52
15.42
15.00
16.33
15.46
11
1.285
FCF / Net incomex
2.186
2.467
2.491
2.650
3.067
3.418
3.476
4.080
3.993
4.488
1.671
3.993
3.243
11
18.77
ROIC%
6.43
8.54
5.64
6.92
7.45
8.38
5.65
8.47
8.16
8.23
19.90
8.23
7.81
24
12.19
Return on equity%
27.10
24.85
22.31
24.42
24.65
22.94
21.46
20.57
20.32
22.67
22.04
21.46
22.80
10
23.56
Return on assets%
5.24
6.17
6.58
6.40
3.57
2.15
3.09
1.61
4.42
6.59
16.89
3.09
4.83
41
0.06
EPSRM
0.08
0.08
0.08
0.08
0.07
0.07
0.08
0.08
0.07
0.07
0.07
0.34%
0.86%
—
16.99
EPS growth%
26.59
24.07
24.92
22.50
19.93
21.43
22.12
21.79
22.48
23.12
13.31
22.12
22.49
66
0.03
Bookvalue per shRM
0.11
0.11
0.13
0.13
0.16
0.17
0.18
0.18
0.20
0.23
0.06
7.98%
9.54%
—
0.01
FCF per shareRM
0.04
0.04
0.03
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.05
(1.31%)
(1.80%)
—
0.03
Dividend per shRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.01
3.20%
5.09%
—
24.26
Div yield (avg)%
18.67
21.19
23.73
24.58
22.47
23.91
22.39
21.66
21.04
21.54
12.23
21.66
22.03
32
13.24
Payout ratio%
10.29
12.32
12.47
9.89
9.74
11.59
12.44
9.82
10.24
7.95
15.77
10.24
10.26
39
56.28
Shares (diluted)M
62.97
70.86
67.24
64.33
72.05
79.36
87.17
97.40
109.2
112.5
57.51
9.33%
4.79%
46
20.13
Buyback yield%
10.52
8.86
11.69
9.28
10.83
9.00
6.78
5.97
5.58
4.70
10.77
5.97
8.93
80
0.686
D/E ratiox
1.650
1.960
2.174
2.588
2.649
2.648
3.045
3.498
3.804
4.228
0.879
3.498
2.648
33
2.296
Enterprise valueRM M
2.415
2.742
3.000
3.358
3.776
4.127
3.892
4.424
4.711
4.280
1.018
2.54%
6.17%
62
0.822
LT debtRM M
3.074
3.284
3.333
3.252
3.576
3.432
3.446
3.382
3.286
3.785
1.303
1.14%
3.49%
56
Cost of revenue
1.95%
1.00×
Operating expenses
2.26%
1.03×
Property and equipment
16.44%
Spread over hurdle
16.44%