1.093
RevenueRM M
5.402
6.018
6.678
7.404
8.138
8.690
9.604
10.29
11.45
1.161
1.354
9.10%
9.31%
92
23.39
Revenue growth%
20.72
21.63
22.55
25.22
25.99
26.20
27.48
27.65
30.04
8.67
28.89
27.48
25.60
23
5.45
Gross margin%
22.95
23.52
22.41
21.77
21.03
20.99
19.19
19.02
21.62
28.33
17.96
20.99
21.41
10
4.84
Operating margin%
15.95
15.26
12.56
12.09
14.22
16.42
15.11
15.65
15.84
14.07
18.02
15.65
15.46
57
15.04
Net margin%
37.23
40.03
39.83
38.74
36.67
33.69
36.19
38.74
40.99
20.40
6.56
36.67
37.99
43
24.76
P/E ratio (avg)x
29.02
28.43
26.55
29.81
27.77
28.16
27.34
29.35
26.47
22.78
18.76
27.77
28.29
38
7.457
EV/EBITx
31.91
35.09
41.17
40.13
47.32
51.31
53.64
52.83
51.87
29.88
14.16
51.87
44.24
84
15.67
FCF yield (avg)%
24.42
26.57
26.65
27.83
30.41
31.91
32.27
33.83
33.42
6.64
14.45
32.27
29.12
57
28.97
FCF margin%
22.64
23.17
23.92
22.34
20.72
20.14
18.71
21.13
19.93
17.65
23.27
20.14
21.74
25
0.800
FCF / Net incomex
1.202
1.429
1.626
1.899
1.861
2.017
2.212
2.559
2.781
0.586
0.783
2.212
1.880
54
2.27
ROIC%
27.27
29.10
31.14
28.16
28.62
27.02
27.44
30.19
33.06
6.00
17.44
28.62
28.39
84
23.08
Return on equity%
3.05
5.52
4.15
3.94
1.52
0.40
0.40
1.99
1.86
26.05
2.45
1.52
1.93
41
16.88
Return on assets%
27.09
27.66
28.15
29.85
28.96
30.94
28.17
31.11
31.20
13.45
23.20
30.94
28.57
12
0.02
EPSRM
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
1.89%
(2.46%)
—
22.06
EPS growth%
22.40
20.89
19.11
20.62
22.64
20.93
21.72
22.12
21.06
3.46
13.58
21.72
21.00
71
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.01
3.32%
5.70%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
(7.30%)
(6.41%)
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.01
0.02
11.99%
11.36%
—
5.70
Div yield (avg)%
7.75
4.81
1.98
0.40
0.40
1.75
1.58
4.35
6.73
15.71
10.29
1.75
3.16
77
28.81
Payout ratio%
8.30
7.43
7.65
10.57
13.06
16.03
17.03
15.41
13.22
23.78
26.67
15.41
11.82
68
437.2
Shares (diluted)M
498.8
530.0
521.0
537.2
488.6
455.1
451.8
451.9
467.0
428.1
430.6
(2.76%)
0.09%
36
22.81
Buyback yield%
9.74
10.91
10.55
9.47
8.58
8.67
7.61
6.15
7.23
29.08
27.60
7.61
9.07
93
0.344
D/E ratiox
0.695
0.677
0.672
0.665
0.617
0.593
0.587
0.534
0.546
0.643
0.790
0.587
0.641
91
6.461
Enterprise valueRM M
1.921
1.818
1.887
1.841
1.976
1.906
1.812
1.706
1.849
9.959
6.932
0.09%
0.84%
10
5.925
LT debtRM M
4.554
4.482
3.938
3.679
3.812
3.499
3.403
3.757
4.102
5.951
7.624
2.20%
(1.12%)
52
Cost of revenue
9.05%
0.98×
Operating expenses
9.87%
1.05×
Property and equipment
19.13%
Cash and investments
18.10%
Spread over hurdle
(3.91%)