21.96
RevenueRM M
28.92
29.78
29.42
29.60
30.17
30.99
31.66
31.34
32.30
31.92
23.82
1.14%
1.06%
90
2.05
Revenue growth%
13.65
12.72
11.86
9.27
9.60
10.07
9.39
12.14
12.01
12.10
13.66
12.01
11.94
50
11.06
Gross margin%
26.61
23.89
26.17
28.44
31.42
28.62
27.40
26.64
28.53
30.76
12.25
28.53
27.92
64
16.21
Operating margin%
12.70
14.88
13.16
12.22
14.89
12.94
10.32
10.41
13.00
12.44
3.97
12.44
12.82
63
3.25
Net margin%
24.97
25.46
26.32
26.75
27.23
26.92
25.39
22.86
24.34
27.20
2.41
25.39
25.89
57
24.86
P/E ratio (avg)x
19.00
17.59
17.54
18.82
16.25
13.90
14.25
13.93
13.54
14.32
15.13
13.93
15.28
65
13.59
EV/EBITx
25.19
25.36
26.80
27.83
31.39
32.77
35.11
39.00
44.45
46.64
14.83
39.00
32.08
64
5.81
FCF yield (avg)%
24.74
24.80
22.54
20.92
22.31
23.62
23.03
25.90
23.51
20.79
21.76
23.51
23.27
65
11.12
FCF margin%
24.54
26.54
26.93
24.19
24.05
21.99
20.63
20.43
18.90
21.84
21.84
20.63
23.02
58
1.506
FCF / Net incomex
0.405
0.427
0.412
0.399
0.391
0.366
0.401
0.431
0.414
0.389
1.312
0.401
0.403
74
10.90
ROIC%
23.74
23.01
25.32
24.11
24.10
23.11
23.53
21.23
22.25
24.00
9.91
23.11
23.64
65
22.40
Return on equity%
14.86
14.00
15.65
14.04
17.03
18.00
15.99
16.96
17.45
19.86
2.19
17.45
16.47
35
10.54
Return on assets%
20.22
19.16
16.24
13.93
11.20
8.63
10.89
12.83
13.73
13.19
8.39
12.83
13.46
38
0.13
EPSRM
0.11
0.10
0.10
0.11
0.10
0.12
0.10
0.10
0.10
0.09
0.14
(1.91%)
(1.03%)
—
6.22
EPS growth%
16.08
13.25
14.86
13.52
14.27
12.04
12.00
14.10
17.08
15.56
15.77
14.10
14.18
75
0.13
Bookvalue per shRM
0.11
0.11
0.10
0.09
0.10
0.10
0.11
0.11
0.13
0.13
0.03
5.75%
0.28%
—
0.15
FCF per shareRM
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.12
(1.58%)
(2.85%)
—
0.13
Dividend per shRM
0.13
0.12
0.13
0.13
0.12
0.12
0.13
0.13
0.11
0.11
0.09
(1.95%)
(1.07%)
—
21.26
Div yield (avg)%
0.40
1.28
0.40
2.29
4.60
2.65
3.06
1.36
3.67
2.31
2.51
2.65
2.30
56
16.92
Payout ratio%
6.58
4.19
6.45
7.47
6.91
9.81
9.30
8.03
7.77
5.73
11.11
8.03
7.19
25
244.7
Shares (diluted)M
225.7
254.5
288.5
334.4
334.7
379.2
420.1
482.2
502.9
561.4
241.7
10.90%
9.80%
87
7.94
Buyback yield%
3.19
0.93
0.76
0.77
0.40
1.33
3.53
1.70
1.65
4.37
26.94
1.70
1.49
74
0.851
D/E ratiox
0.161
0.139
0.132
0.144
0.144
0.155
0.161
0.175
0.152
0.133
0.241
0.155
0.148
41
19.03
Enterprise valueRM M
8.822
9.794
10.77
9.943
10.10
10.96
11.84
12.57
13.60
14.09
35.61
6.88%
5.96%
39
30.40
LT debtRM M
14.47
13.42
12.82
14.27
12.79
13.29
11.68
12.82
13.69
13.15
3.132
0.56%
0.11%
6
Cost of revenue
0.71%
0.97×
Operating expenses
1.28%
1.02×
Property and equipment
16.42%
Spread over hurdle
(1.86%)