0.760
RevenueRM B
1.173
1.180
1.183
1.159
1.190
1.163
1.170
1.184
1.212
1.195
0.848
0.08%
0.07%
77
6.12
Revenue growth%
12.21
14.28
15.00
13.29
10.54
8.35
8.42
7.06
7.66
9.16
17.49
8.35
9.85
40
15.88
Gross margin%
8.74
11.34
11.64
11.83
13.49
12.41
15.03
12.91
15.37
15.75
22.05
15.03
12.66
5
23.94
Operating margin%
4.68
2.39
2.98
4.59
7.29
8.73
8.38
5.52
5.59
5.20
29.75
5.59
5.36
53
4.63
Net margin%
18.25
18.13
17.28
17.49
16.39
19.01
18.25
19.43
16.91
15.27
28.44
18.25
17.81
17
34.66
P/E ratio (avg)x
25.64
26.31
30.95
32.94
35.00
35.71
36.39
35.26
35.91
38.18
31.77
35.91
35.13
24
33.11
EV/EBITx
13.25
14.87
16.97
18.90
19.68
22.82
25.59
24.76
24.68
24.17
17.31
24.68
21.25
27
24.32
FCF yield (avg)%
7.17
7.10
6.88
8.39
5.59
7.11
8.85
9.96
9.30
8.07
5.27
8.85
7.62
65
21.41
FCF margin%
8.74
11.57
9.66
8.83
9.98
10.91
9.48
6.67
7.80
9.14
15.53
9.14
9.31
17
1.551
FCF / Net incomex
0.215
0.250
0.262
0.275
0.295
0.340
0.347
0.341
0.345
0.351
1.691
0.345
0.318
24
29.09
ROIC%
1.55
2.25
2.76
2.34
4.85
6.80
8.32
10.12
7.65
7.84
23.69
7.84
5.83
67
21.86
Return on equity%
7.92
8.00
9.88
10.49
12.65
9.68
10.81
12.74
15.46
13.07
15.04
12.74
10.65
42
8.01
Return on assets%
4.91
4.25
3.74
3.00
4.82
5.55
6.63
7.40
5.53
7.07
24.43
6.63
5.22
95
0.04
EPSRM
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.06
0.07
0.04
1.14%
1.52%
—
14.11
EPS growth%
14.61
12.22
10.16
11.97
11.53
11.03
9.88
10.71
7.87
8.41
10.52
9.88
10.87
77
0.05
Bookvalue per shRM
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.04
0.03
0.04
0.07
1.17%
(3.09%)
—
0.08
FCF per shareRM
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.09
2.57%
1.30%
—
0.10
Dividend per shRM
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.06
3.08%
5.07%
—
9.66
Div yield (avg)%
27.86
28.22
29.21
27.61
26.93
28.36
30.48
31.00
33.97
32.56
20.31
31.00
28.79
42
22.80
Payout ratio%
3.96
3.80
6.20
6.80
3.82
1.08
2.84
2.80
1.04
0.40
12.84
1.08
3.32
38
5.078
Shares (diluted)B
5.084
5.327
5.913
5.667
5.776
5.538
5.343
5.353
5.522
5.347
4.979
(1.53%)
0.70%
25
11.53
Buyback yield%
11.82
13.97
11.98
14.05
16.99
19.12
18.31
18.28
21.13
21.70
3.62
19.12
17.64
73
1.773
D/E ratiox
2.678
3.138
3.752
3.845
4.463
4.352
5.181
6.032
7.080
7.873
0.118
6.032
4.407
72
0.665
Enterprise valueRM B
1.189
1.247
1.320
1.412
1.390
1.493
1.727
1.872
1.955
2.268
0.402
10.28%
7.38%
94
0.071
LT debtRM B
1.163
1.189
1.328
1.491
1.575
1.545
1.787
1.854
2.173
2.087
0.786
5.80%
7.37%
58
Cost of revenue
0.32%
1.02×
Operating expenses
(1.18%)
0.88×
Cash and investments
20.88%
Property and equipment
18.07%
Spread over hurdle
21.02%