6.444
RevenueRM M
17.65
18.62
19.73
21.13
22.60
24.56
25.83
27.61
28.87
31.50
6.889
6.87%
6.84%
6
10.54
Revenue growth%
17.58
16.57
14.35
16.05
15.77
14.53
14.02
15.73
14.75
15.97
6.02
14.75
15.75
13
4.45
Gross margin%
16.87
19.38
17.96
17.84
19.78
22.49
25.46
26.66
24.95
24.28
19.89
24.95
21.13
55
17.63
Operating margin%
28.05
25.27
23.76
23.60
25.79
25.91
27.68
27.46
30.35
27.59
11.15
27.59
26.69
31
6.66
Net margin%
0.53
2.98
2.74
2.72
5.38
6.72
8.33
9.80
9.63
9.90
7.45
9.63
6.05
38
31.77
P/E ratio (avg)x
30.12
33.03
36.14
38.38
36.66
39.56
39.12
36.28
39.63
40.39
25.76
39.56
37.52
42
7.042
EV/EBITx
41.52
45.36
50.08
51.74
51.73
52.84
49.87
56.42
58.27
64.22
15.59
56.42
51.73
17
24.62
FCF yield (avg)%
23.72
22.17
20.59
19.49
18.39
19.96
19.21
16.70
17.27
18.24
23.90
18.24
19.35
29
17.30
FCF margin%
11.76
10.42
9.51
6.56
7.10
7.59
6.59
8.63
7.60
9.87
4.06
7.60
8.11
28
1.200
FCF / Net incomex
0.904
0.822
0.830
0.890
0.959
1.042
0.985
0.960
0.864
0.832
1.315
0.960
0.897
43
11.10
ROIC%
5.82
5.27
6.90
9.04
9.21
8.45
8.79
10.95
9.71
10.34
13.81
9.71
8.92
30
20.96
Return on equity%
25.56
25.05
23.17
20.34
18.53
18.79
20.10
19.61
19.55
18.50
24.53
19.55
19.85
65
12.12
Return on assets%
19.92
22.79
23.53
23.57
26.30
26.49
29.43
28.05
26.39
24.53
15.19
26.49
25.41
55
0.01
EPSRM
0.06
0.07
0.07
0.08
0.09
0.11
0.12
0.14
0.16
0.17
0.01
13.03%
11.41%
—
21.79
EPS growth%
3.37
0.44
0.40
0.40
0.43
0.40
1.79
0.40
0.40
0.99
28.87
0.40
0.41
80
0.01
Bookvalue per shRM
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.04
6.19%
6.10%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.02
1.98%
2.03%
—
0.02
Dividend per shRM
0.07
0.07
0.08
0.08
0.10
0.10
0.11
0.11
0.11
0.12
0.03
4.21%
6.04%
—
6.37
Div yield (avg)%
9.08
10.33
8.22
11.13
13.64
13.43
14.01
13.14
11.05
11.58
3.93
13.14
11.36
78
6.15
Payout ratio%
0.40
2.07
0.40
0.40
3.36
1.91
0.40
2.47
2.62
1.89
16.85
1.91
1.90
9
198.8
Shares (diluted)M
272.0
321.6
343.6
349.6
376.5
387.8
424.5
468.5
482.1
571.8
194.6
8.72%
8.17%
6
9.83
Buyback yield%
3.12
1.18
0.89
1.16
1.82
1.41
0.40
0.40
0.40
2.12
26.45
0.40
1.17
54
0.658
D/E ratiox
1.306
1.295
1.323
1.516
1.405
1.519
1.399
1.501
1.726
1.752
0.769
1.519
1.453
94
3.855
Enterprise valueRM M
10.39
11.21
11.89
11.42
12.29
12.19
10.42
10.06
9.458
9.434
12.51
(5.16%)
(0.44%)
26
4.401
LT debtRM M
10.20
11.06
11.22
10.24
10.24
9.542
8.902
8.926
9.152
8.154
25.62
(4.46%)
(3.01%)
77
Cost of revenue
7.06%
1.02×
Operating expenses
6.72%
0.99×
Property and equipment
16.77%
Goodwill & intangibles
14.65%
Spread over hurdle
71.74%