2.197
RevenueRM M
2.536
2.637
2.707
2.848
2.933
3.034
3.223
3.447
3.687
3.891
2.400
5.81%
4.78%
16
9.28
Revenue growth%
28.00
29.59
31.56
32.40
31.10
30.67
31.87
32.97
33.17
32.30
11.13
32.30
31.72
83
17.28
Gross margin%
0.40
2.68
1.60
0.40
1.52
0.89
3.48
3.48
3.84
1.56
20.54
3.48
1.58
68
14.95
Operating margin%
16.92
17.63
17.77
18.28
19.18
21.66
22.59
20.37
18.55
21.48
5.87
21.48
18.86
93
11.94
Net margin%
1.50
0.40
2.27
4.48
7.33
10.00
12.67
11.24
13.39
12.95
12.70
12.67
8.67
75
10.79
P/E ratio (avg)x
6.518
6.870
6.586
5.884
5.312
5.794
5.223
4.816
4.824
4.387
18.07
4.824
5.553
78
13.57
EV/EBITx
48.74
56.84
62.36
65.66
65.55
73.03
84.12
97.46
113.7
126.0
6.263
97.46
69.35
81
27.26
FCF yield (avg)%
1.46
2.69
5.34
2.51
2.64
1.42
0.40
0.40
2.76
4.18
24.39
1.42
2.58
73
5.41
FCF margin%
14.59
16.95
14.47
16.13
16.28
17.09
19.24
18.99
20.07
19.50
28.52
19.24
17.02
10
1.115
FCF / Net incomex
0.140
0.134
0.124
0.116
0.102
0.104
0.100
0.102
0.104
0.113
0.188
0.104
0.108
67
26.40
ROIC%
30.20
29.71
29.25
28.86
26.54
24.14
22.30
20.78
21.19
20.74
14.48
21.19
25.34
15
4.48
Return on equity%
15.81
13.34
11.21
9.09
9.77
10.91
8.61
7.12
9.90
8.80
26.61
8.80
9.83
84
14.47
Return on assets%
5.56
8.26
10.48
11.67
13.29
11.20
13.12
15.50
17.26
17.32
8.33
15.50
12.39
66
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
5.52%
4.00%
—
5.93
EPS growth%
13.56
15.64
12.89
14.66
14.88
16.32
18.98
18.71
16.44
18.99
4.96
18.71
15.98
44
0.01
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
(6.73%)
(0.86%)
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
(8.11%)
(5.61%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
8.46%
9.29%
—
27.69
Div yield (avg)%
6.84
4.96
7.60
8.67
10.09
7.30
9.47
8.61
8.80
8.94
26.39
8.80
8.64
14
5.03
Payout ratio%
6.72
6.98
8.44
5.53
7.34
7.92
8.42
7.46
7.02
9.86
11.12
7.92
7.40
74
268.5
Shares (diluted)M
299.7
322.2
354.8
316.8
328.9
349.6
312.7
347.7
388.7
417.5
273.4
4.88%
3.21%
91
18.79
Buyback yield%
25.11
23.54
20.90
20.03
18.83
19.99
21.55
22.35
22.20
22.63
14.93
22.20
21.87
34
1.014
D/E ratiox
1.182
1.129
1.215
1.155
1.221
1.326
1.291
1.251
1.420
1.661
1.514
1.326
1.236
49
3.179
Enterprise valueRM M
1.028
1.138
1.163
1.224
1.205
1.359
1.515
1.668
1.677
1.749
0.608
7.74%
4.94%
52
3.489
LT debtRM M
1.571
1.539
1.636
1.622
1.791
1.993
1.893
2.078
2.318
2.630
4.197
7.99%
4.47%
32
Cost of revenue
4.64%
0.99×
Operating expenses
5.28%
1.05×
Property and equipment
19.33%
Spread over hurdle
(1.66%)