7.938
RevenueRM M
8.310
8.828
9.328
9.830
10.49
11.05
11.78
12.90
13.95
14.61
8.576
6.85%
6.41%
34
12.36
Revenue growth%
27.34
26.79
29.68
31.70
32.83
32.44
33.26
30.67
28.12
29.43
3.05
30.67
30.17
51
18.65
Gross margin%
25.91
26.01
25.74
28.54
26.42
25.87
27.62
28.93
28.70
30.18
9.29
28.70
27.02
24
12.72
Operating margin%
23.18
24.00
23.39
21.95
22.87
20.22
18.04
19.40
18.42
15.61
24.43
18.42
21.08
91
18.71
Net margin%
8.28
7.41
5.36
2.88
1.53
0.40
0.40
1.74
3.98
5.40
14.22
1.74
3.43
30
27.24
P/E ratio (avg)x
34.64
36.85
42.28
50.14
49.75
55.04
64.92
65.41
70.04
70.80
29.80
65.41
52.59
56
13.23
EV/EBITx
9.798
9.544
9.426
8.951
10.25
10.77
12.42
14.21
13.77
14.93
14.10
13.77
10.51
50
18.08
FCF yield (avg)%
18.77
16.41
17.15
15.49
17.50
15.72
13.41
15.51
14.98
14.34
24.48
14.98
15.61
18
23.69
FCF margin%
36.95
36.64
35.74
37.38
38.48
36.14
33.71
31.99
31.26
30.32
15.62
31.99
35.94
14
1.105
FCF / Net incomex
0.191
0.182
0.181
0.191
0.187
0.168
0.175
0.168
0.174
0.163
0.565
0.168
0.178
41
4.92
ROIC%
12.13
9.66
7.20
10.18
11.56
11.20
10.27
9.86
12.43
9.98
18.92
10.27
10.22
27
4.76
Return on equity%
6.54
6.48
4.03
6.07
8.63
5.73
8.37
7.53
7.30
9.17
5.43
7.53
6.92
60
7.89
Return on assets%
13.38
14.99
15.12
14.22
12.78
12.55
11.69
13.10
15.12
14.47
25.46
13.10
13.80
77
0.02
EPSRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.03
(2.24%)
(0.47%)
—
5.86
EPS growth%
5.76
5.11
2.63
2.86
3.43
3.90
5.72
3.05
0.85
0.40
26.38
3.05
3.24
65
0.06
Bookvalue per shRM
0.05
0.05
0.05
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.08
6.35%
2.89%
—
0.07
FCF per shareRM
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.10
0.10
0.11
0.03
3.79%
3.01%
—
0.04
Dividend per shRM
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.12
0.11
0.13
0.02
8.28%
8.39%
—
7.93
Div yield (avg)%
3.51
5.20
4.81
2.80
0.99
0.40
0.40
2.45
1.33
1.17
14.76
1.17
1.89
6
27.74
Payout ratio%
14.55
12.35
10.36
7.52
6.63
7.86
9.88
9.96
11.25
13.62
25.07
9.96
10.16
61
80.95
Shares (diluted)M
103.0
105.8
104.3
103.9
104.8
103.8
111.4
108.1
113.0
104.4
78.07
(0.07%)
0.79%
19
24.14
Buyback yield%
15.41
16.31
18.06
20.08
18.26
17.75
15.33
14.07
11.11
12.72
22.57
14.07
15.86
44
1.007
D/E ratiox
0.164
0.149
0.155
0.141
0.146
0.160
0.148
0.136
0.126
0.136
1.783
0.136
0.147
10
6.254
Enterprise valueRM M
2.684
2.727
3.085
2.889
2.928
2.934
2.905
2.822
3.036
3.388
4.413
2.96%
3.05%
46
2.564
LT debtRM M
12.18
13.25
15.43
16.91
18.81
21.60
24.79
26.98
28.61
33.17
9.732
12.02%
9.99%
26
Cost of revenue
6.41%
1.00×
Operating expenses
5.61%
0.93×
Property and equipment
12.75%