14.89
RevenueRM M
16.89
17.38
17.89
18.16
18.29
18.50
19.13
19.94
20.89
21.57
16.15
3.35%
2.94%
17
16.30
Revenue growth%
19.42
19.41
18.54
19.34
18.56
18.45
16.09
14.48
13.67
14.36
27.10
14.48
18.49
35
5.96
Gross margin%
11.00
9.57
9.61
10.18
11.58
9.08
8.60
7.49
7.94
6.94
9.12
7.94
9.32
21
21.24
Operating margin%
19.63
16.69
15.61
14.89
16.12
15.12
15.94
14.00
14.00
11.67
9.33
14.00
15.37
33
22.13
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
2.86
4.92
4.74
2.33
24.83
2.86
0.40
44
9.621
P/E ratio (avg)x
10.53
9.767
9.114
8.853
9.514
10.07
10.55
11.79
11.04
10.68
14.56
10.68
10.30
9
6.146
EV/EBITx
9.575
9.407
10.72
10.15
11.01
11.79
11.81
11.04
11.04
11.29
28.10
11.29
11.02
59
5.88
FCF yield (avg)%
25.27
27.69
26.11
24.63
27.39
27.05
27.83
30.27
29.79
28.86
22.05
28.86
27.54
47
28.21
FCF margin%
6.65
4.85
6.60
3.62
5.94
5.28
4.36
2.16
0.40
0.40
4.55
2.16
4.60
39
0.510
FCF / Net incomex
2.706
3.075
3.534
4.228
4.770
5.459
5.992
6.387
6.794
7.175
0.647
6.387
5.114
65
28.43
ROIC%
2.04
0.40
3.15
2.48
5.38
8.16
8.91
7.84
8.50
8.81
14.80
8.50
6.61
82
8.24
Return on equity%
27.06
25.00
22.08
20.08
20.65
22.41
20.14
20.07
22.41
23.96
20.78
22.41
22.24
86
28.18
Return on assets%
19.05
19.08
16.29
16.87
16.54
17.35
14.94
15.96
14.57
15.41
7.97
15.41
16.42
5
0.01
EPSRM
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.01
10.79%
10.86%
—
4.57
EPS growth%
18.39
16.05
13.44
14.53
15.98
18.09
19.12
17.57
15.44
17.71
24.45
17.71
16.81
34
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(5.77%)
(4.82%)
—
0.01
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.01
2.42%
4.50%
—
0.02
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.02
(1.89%)
(4.03%)
—
29.31
Div yield (avg)%
6.95
6.52
9.39
10.85
13.07
12.64
10.30
9.94
10.68
9.40
13.74
10.30
10.12
39
26.63
Payout ratio%
30.58
28.74
27.53
24.90
25.19
27.50
26.14
28.01
25.85
27.69
16.09
27.50
27.52
71
0.718
Shares (diluted)B
0.959
1.149
1.191
1.369
1.428
1.499
1.782
1.779
2.117
2.103
0.729
8.05%
8.19%
89
24.35
Buyback yield%
8.76
9.28
10.92
10.89
10.06
8.92
11.12
13.06
14.04
14.59
11.10
13.06
10.91
32
1.713
D/E ratiox
2.012
2.026
1.888
1.695
1.914
1.847
1.861
1.828
1.928
2.184
1.223
1.861
1.901
53
6.276
Enterprise valueRM M
10.01
10.49
11.86
12.70
12.98
12.60
12.76
14.51
16.09
18.21
1.576
7.00%
7.50%
32
13.46
LT debtRM M
0.725
0.729
0.657
0.621
0.551
0.495
0.445
0.391
0.340
0.298
11.44
(11.54%)
(8.31%)
7
Cost of revenue
2.87%
0.99×
Operating expenses
3.24%
1.03×
Property and equipment
21.10%
Cash and investments
15.42%
Goodwill & intangibles
14.25%
Spread over hurdle
26.73%