70.69
RevenueRM M
51.16
51.36
53.16
54.64
55.68
56.02
56.93
58.27
59.92
62.42
75.27
2.31%
2.34%
70
13.27
Revenue growth%
29.14
29.55
29.06
31.30
29.27
31.33
31.61
33.81
32.36
33.74
22.19
32.36
31.31
45
10.16
Gross margin%
3.22
4.57
7.37
10.22
11.14
12.98
10.27
9.46
10.75
12.23
9.66
10.75
10.25
80
21.11
Operating margin%
16.74
14.30
12.84
13.63
15.21
14.73
17.46
17.39
18.24
16.60
13.96
17.39
15.91
14
9.01
Net margin%
14.99
17.85
15.87
17.19
18.89
17.56
19.62
21.62
20.12
21.82
7.51
20.12
18.37
90
21.14
P/E ratio (avg)x
29.80
32.49
30.78
33.16
33.55
35.22
31.63
34.22
36.93
37.81
7.817
35.22
33.36
26
34.55
EV/EBITx
25.47
22.83
22.78
23.56
22.41
25.20
24.44
24.96
26.05
28.17
30.81
25.20
24.70
70
12.37
FCF yield (avg)%
20.28
20.20
18.05
21.00
22.81
24.66
23.86
25.10
22.28
21.08
14.44
23.86
21.68
64
26.06
FCF margin%
12.02
9.39
8.47
6.06
5.45
8.21
6.38
5.03
3.98
2.50
4.43
5.03
6.22
89
0.288
FCF / Net incomex
1.315
1.136
1.160
1.211
1.304
1.145
1.217
1.282
1.361
1.305
0.177
1.282
1.250
11
24.21
ROIC%
15.67
16.88
19.28
21.18
18.37
18.76
19.66
17.12
14.77
12.04
6.29
17.12
17.74
34
23.55
Return on equity%
10.50
12.70
13.42
14.11
13.87
14.72
14.49
16.00
16.43
17.33
11.78
16.00
14.30
17
21.87
Return on assets%
7.82
5.08
7.93
7.07
7.19
8.13
9.94
11.87
9.95
12.03
11.45
9.95
8.03
9
0.03
EPSRM
0.01
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(1.02%)
(1.04%)
—
15.40
EPS growth%
9.66
10.31
13.20
12.76
12.96
15.89
14.25
15.47
12.94
11.62
17.37
14.25
12.95
70
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.72%
0.56%
—
0.01
FCF per shareRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
5.24%
5.91%
—
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
0.02
7.33%
4.08%
—
25.47
Div yield (avg)%
14.31
14.76
15.21
17.29
19.25
18.73
18.44
17.82
17.04
18.11
22.59
18.11
17.56
65
16.61
Payout ratio%
9.34
12.01
13.93
16.53
14.37
16.30
17.82
18.91
19.00
16.80
27.29
17.82
16.42
58
683.7
Shares (diluted)M
598.7
550.3
599.4
595.4
534.5
473.6
447.8
468.2
475.2
465.2
661.8
(2.74%)
(3.49%)
72
14.33
Buyback yield%
6.86
4.52
1.56
0.40
0.40
1.16
2.33
3.11
4.97
7.95
23.65
3.11
2.72
19
0.889
D/E ratiox
2.916
3.436
3.386
3.614
3.920
4.508
4.627
4.869
5.334
6.123
0.421
4.869
4.214
93
48.44
Enterprise valueRM M
22.82
22.14
23.75
24.38
25.73
22.59
22.59
24.03
23.17
21.06
4.373
(3.92%)
(2.02%)
88
24.57
LT debtRM M
104.4
111.8
112.8
134.9
147.5
172.7
191.8
197.6
238.0
235.3
47.04
9.80%
9.54%
41
Cost of revenue
2.37%
1.00×
Operating expenses
2.33%
1.00×
Goodwill & intangibles
16.74%
Property and equipment
15.38%
Return on capital
158.16%
Spread over hurdle
144.45%