16.35
RevenueRM M
13.51
13.62
13.99
14.25
14.63
15.15
15.51
15.50
16.02
15.81
18.11
1.56%
1.74%
81
11.72
Revenue growth%
25.02
27.04
28.91
30.85
33.60
35.30
33.30
34.00
34.52
35.13
20.81
34.52
33.45
65
26.79
Gross margin%
3.50
1.19
0.40
0.45
2.76
4.77
5.53
5.34
4.18
5.25
19.90
5.25
3.84
86
10.11
Operating margin%
6.30
9.15
10.53
9.20
7.33
8.29
9.05
9.11
10.20
12.81
9.56
9.11
9.13
62
14.59
Net margin%
3.16
1.94
0.40
2.93
3.42
1.96
3.08
4.88
5.39
3.54
4.01
3.54
3.12
29
13.57
P/E ratio (avg)x
6.214
5.902
6.499
7.107
6.896
7.442
8.106
7.232
7.195
6.961
9.090
7.232
7.034
41
6.358
EV/EBITx
14.38
13.08
14.18
15.14
16.62
18.10
17.88
16.36
15.08
14.37
27.76
16.36
15.11
81
4.80
FCF yield (avg)%
13.70
13.74
15.29
12.29
11.91
11.92
12.08
12.56
14.06
15.09
25.18
12.56
13.13
91
13.87
FCF margin%
14.53
15.87
16.89
17.07
18.75
19.36
21.20
22.04
20.13
23.07
5.16
21.20
19.06
74
0.214
FCF / Net incomex
1.590
1.485
1.453
1.401
1.334
1.265
1.211
1.300
1.377
1.455
1.118
1.300
1.389
24
3.52
ROIC%
1.49
2.34
0.40
2.28
3.44
2.96
3.91
2.20
0.53
0.40
2.36
2.20
2.24
59
27.60
Return on equity%
13.10
15.43
14.92
15.87
17.62
17.77
17.37
15.85
15.55
13.84
17.97
15.85
15.70
16
26.54
Return on assets%
21.52
19.12
17.87
18.74
20.13
18.71
16.83
16.40
16.29
14.84
29.12
16.40
18.29
92
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.87%)
(3.39%)
—
24.66
EPS growth%
8.68
8.33
5.41
8.16
8.42
11.04
11.94
11.23
8.76
8.53
19.43
11.04
8.61
77
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(2.57%)
(3.99%)
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
4.81%
0.41%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
4.01%
4.56%
—
8.33
Div yield (avg)%
21.12
23.99
23.89
25.77
23.55
20.71
23.58
20.84
21.68
21.68
6.67
21.68
22.61
32
25.72
Payout ratio%
4.91
6.10
6.55
8.64
7.37
4.88
4.99
5.87
3.85
4.48
6.86
4.88
5.43
58
786.7
Shares (diluted)M
790.8
794.4
732.7
807.6
866.8
869.7
802.2
903.2
871.8
865.4
765.2
(0.03%)
0.96%
88
7.75
Buyback yield%
34.18
33.19
31.18
29.98
30.42
30.02
32.35
33.91
31.74
28.75
12.78
31.74
31.46
68
0.532
D/E ratiox
1.285
1.340
1.541
1.539
1.749
2.044
2.389
2.844
2.917
3.505
1.752
2.844
1.896
84
17.08
Enterprise valueRM M
16.52
16.08
17.94
18.99
20.17
19.09
18.68
19.82
19.88
18.62
2.155
(1.59%)
0.57%
75
4.424
LT debtRM M
2.854
2.735
2.962
3.518
4.088
4.242
5.046
5.234
6.217
6.423
9.208
9.46%
8.95%
17
Cost of revenue
1.78%
1.00×
Operating expenses
2.00%
1.03×
Property and equipment
18.68%
Goodwill & intangibles
16.51%
Spread over hurdle
29.99%