7.302
RevenueRM M
11.53
12.42
13.27
14.21
15.66
16.84
17.96
19.05
20.75
22.60
7.643
7.61%
7.77%
43
29.92
Revenue growth%
9.10
6.28
5.50
6.03
7.17
5.93
3.34
0.79
1.73
0.40
14.83
1.73
5.72
40
10.30
Gross margin%
29.02
30.28
29.78
30.99
33.10
35.26
33.28
30.58
27.78
25.41
12.26
30.58
30.43
49
22.39
Operating margin%
0.40
0.40
0.90
1.78
0.40
0.82
3.78
1.12
0.40
0.40
26.72
0.82
0.61
84
10.17
Net margin%
32.27
34.53
34.62
32.39
32.09
32.58
29.70
31.74
32.32
31.30
19.41
31.74
32.29
44
36.09
P/E ratio (avg)x
12.18
14.39
14.54
14.67
15.89
16.05
16.50
15.94
16.77
18.31
36.35
16.50
15.92
89
36.15
EV/EBITx
43.73
51.50
55.52
58.89
68.06
81.49
81.68
91.15
102.0
108.7
14.58
91.15
74.78
61
8.71
FCF yield (avg)%
22.67
23.51
25.10
25.47
24.22
24.79
24.34
22.71
20.86
18.85
14.86
22.71
23.86
60
23.11
FCF margin%
8.50
9.47
10.09
8.48
6.89
6.52
3.56
1.43
1.27
3.66
7.02
3.56
6.70
10
0.276
FCF / Net incomex
0.615
0.540
0.481
0.486
0.465
0.501
0.536
0.460
0.471
0.427
1.160
0.471
0.483
87
29.28
ROIC%
9.18
7.82
5.54
6.05
7.98
5.78
8.28
6.20
5.06
5.44
14.39
5.78
6.13
18
19.01
Return on equity%
10.57
10.77
7.84
9.85
8.03
6.12
5.90
7.98
7.13
7.84
5.84
7.13
7.91
13
9.42
Return on assets%
13.16
10.87
10.03
10.76
9.03
9.45
11.16
13.74
16.58
14.49
27.73
13.74
11.01
60
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(4.97%)
(3.16%)
—
26.46
EPS growth%
14.38
15.54
14.95
12.87
14.02
13.20
15.21
13.00
10.55
13.01
28.42
13.01
13.61
82
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(3.26%)
(1.79%)
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(9.91%)
(7.72%)
—
—
Dividend per shRM
—
—
—
0.01
—
0.01
0.01
0.01
0.01
0.01
—
7.23%
5.82%
—
10.95
Div yield (avg)%
6.94
7.62
10.37
8.71
10.99
13.70
12.28
13.64
14.15
12.71
6.22
13.64
11.64
23
23.50
Payout ratio%
4.01
1.97
1.84
0.40
0.40
0.57
1.93
0.40
1.66
1.25
12.08
1.25
1.46
78
2.255
Shares (diluted)B
3.219
3.860
3.821
4.150
4.220
5.024
5.708
6.720
7.720
9.254
2.235
17.00%
11.80%
83
3.89
Buyback yield%
11.05
11.48
14.44
13.23
15.20
14.24
13.72
15.40
18.15
17.35
15.52
15.40
14.34
87
0.410
D/E ratiox
0.662
0.740
0.751
0.841
0.862
0.932
0.892
1.003
1.057
1.079
0.768
1.003
0.877
26
5.908
Enterprise valueRM M
8.846
8.903
7.906
7.577
7.403
7.275
7.497
7.248
7.413
6.552
1.454
(2.41%)
(2.33%)
21
2.627
LT debtRM M
15.97
16.80
15.92
13.85
12.23
12.30
12.65
13.12
13.03
13.08
16.46
1.34%
(1.28%)
84
Cost of revenue
7.95%
1.02×
Operating expenses
7.81%
1.00×
Property and equipment
16.57%