3.309
RevenueRM M
19.85
19.99
20.07
20.44
20.85
21.81
22.03
22.69
23.45
24.33
3.518
3.14%
2.12%
50
10.57
Revenue growth%
23.26
20.91
20.09
20.06
22.87
25.37
23.99
25.78
28.77
28.12
23.10
25.78
23.63
65
6.66
Gross margin%
37.93
35.23
35.74
38.05
38.43
36.77
36.42
39.01
36.65
39.64
10.48
36.77
37.35
37
26.97
Operating margin%
29.13
29.64
32.02
34.21
33.45
30.69
28.78
28.41
30.05
32.56
2.73
30.05
30.37
31
29.02
Net margin%
7.52
4.67
4.53
4.20
2.08
0.40
0.40
0.40
3.30
5.82
12.36
0.40
3.75
13
35.32
P/E ratio (avg)x
30.71
29.45
28.28
31.45
36.11
33.69
33.27
38.41
40.89
43.49
13.17
38.41
33.48
78
22.25
EV/EBITx
24.65
24.68
29.62
29.94
31.00
34.30
36.00
40.76
46.59
48.79
24.90
40.76
32.65
82
28.80
FCF yield (avg)%
27.57
27.05
28.08
26.60
26.25
27.99
25.15
27.10
28.53
30.69
10.29
27.99
27.33
35
5.70
FCF margin%
6.94
8.08
5.54
7.61
7.35
9.33
11.10
13.34
13.39
10.62
13.72
11.10
8.70
43
0.496
FCF / Net incomex
2.407
2.671
2.882
2.838
3.167
3.082
3.089
2.941
3.391
3.579
1.694
3.089
3.011
61
26.30
ROIC%
8.52
10.51
12.70
12.63
11.29
10.27
12.39
10.33
7.84
8.34
20.89
10.27
10.42
26
15.53
Return on equity%
14.82
17.11
17.12
19.28
19.58
17.70
19.41
21.49
19.53
17.84
28.20
19.41
18.56
86
9.33
Return on assets%
25.89
23.57
24.57
26.59
24.54
22.32
23.02
25.94
23.09
24.24
10.06
23.09
24.39
59
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
7.00%
4.51%
—
15.72
EPS growth%
0.40
0.40
0.40
0.40
2.36
2.20
1.21
2.92
3.05
3.87
23.40
2.92
1.70
50
0.03
Bookvalue per shRM
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.08
0.09
0.10
0.03
10.73%
10.36%
—
0.01
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.11%
0.91%
—
0.02
Dividend per shRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
2.31%
4.43%
—
28.66
Div yield (avg)%
10.52
8.43
6.52
6.51
6.15
6.73
4.98
5.42
7.23
5.59
11.92
5.59
6.52
54
16.50
Payout ratio%
16.33
16.60
18.01
18.32
17.40
15.01
16.35
16.00
16.33
14.54
11.49
16.00
16.34
66
0.439
Shares (diluted)B
0.729
0.732
0.775
0.862
0.856
0.875
0.938
1.116
1.307
1.474
0.451
11.49%
7.78%
16
9.67
Buyback yield%
4.36
1.48
2.18
4.56
3.59
0.64
0.84
0.98
0.40
1.12
11.51
0.84
1.30
64
1.123
D/E ratiox
1.897
1.938
2.208
2.310
2.262
2.506
2.864
2.700
2.967
2.972
1.773
2.864
2.408
46
8.346
Enterprise valueRM M
15.00
14.87
15.02
15.05
15.30
13.98
14.48
12.81
13.67
13.74
9.257
(2.13%)
(2.01%)
58
10.81
LT debtRM M
2.378
2.514
2.477
2.519
2.542
2.345
2.034
1.921
2.079
1.886
18.70
(5.79%)
(3.04%)
64
Cost of revenue
2.12%
1.00×
Operating expenses
2.18%
1.01×
Property and equipment
17.07%
Spread over hurdle
65.28%