27.53
RevenueRM M
63.35
69.46
74.43
78.89
86.74
91.24
100.4
110.5
117.3
126.0
29.09
7.75%
7.74%
6
12.16
Revenue growth%
17.83
16.84
14.33
17.01
16.03
15.45
14.60
17.27
18.90
16.35
19.85
16.35
16.59
21
18.19
Gross margin%
18.64
19.24
16.37
15.25
12.32
10.52
7.77
5.94
5.17
7.57
14.30
7.57
11.42
14
15.81
Operating margin%
2.97
3.03
4.65
4.99
4.56
3.03
2.89
1.94
3.71
5.23
20.86
3.03
3.37
88
16.61
Net margin%
32.07
29.91
28.21
27.52
26.21
27.40
24.44
23.41
20.71
21.19
16.05
23.41
26.81
94
12.89
P/E ratio (avg)x
10.59
10.78
10.11
11.55
12.69
12.03
13.37
15.05
16.55
16.23
26.03
15.05
12.36
50
8.585
EV/EBITx
8.431
8.155
7.247
7.527
7.789
7.123
6.502
5.615
5.171
5.242
8.504
5.615
7.185
14
27.98
FCF yield (avg)%
7.25
8.61
9.55
8.89
7.32
6.30
3.36
1.57
3.46
3.00
13.59
3.36
6.77
57
19.12
FCF margin%
27.38
30.32
30.67
27.76
24.96
27.46
27.04
29.47
30.95
31.51
24.33
29.47
28.61
22
0.137
FCF / Net incomex
1.025
1.124
1.146
1.119
1.039
1.039
1.008
1.062
1.157
1.251
1.645
1.062
1.090
53
11.05
ROIC%
26.72
27.52
28.53
26.69
28.29
28.60
27.55
28.09
29.68
31.82
10.42
28.60
28.19
77
22.00
Return on equity%
15.85
13.88
15.14
16.28
14.18
13.13
12.00
10.81
12.73
11.31
28.68
12.00
13.50
89
27.24
Return on assets%
26.95
27.37
25.07
22.97
20.06
22.34
25.05
25.49
28.32
26.26
9.54
25.49
25.28
95
0.11
EPSRM
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.12
(0.63%)
(1.78%)
—
2.68
EPS growth%
7.24
9.77
11.87
11.50
11.34
11.76
9.90
7.25
8.28
8.48
24.01
8.48
9.84
48
0.06
Bookvalue per shRM
0.06
0.06
0.07
0.08
0.09
0.09
0.10
0.11
0.13
0.15
0.07
9.33%
10.80%
—
0.10
FCF per shareRM
0.17
0.19
0.21
0.24
0.26
0.27
0.31
0.35
0.40
0.45
0.03
11.12%
10.89%
—
0.05
Dividend per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.07
(3.49%)
(1.95%)
—
29.61
Div yield (avg)%
10.70
11.41
9.22
8.74
11.47
14.16
11.94
10.68
12.31
10.91
10.54
11.94
11.16
64
7.93
Payout ratio%
10.81
9.76
9.09
11.36
10.35
9.34
11.57
12.97
11.05
9.77
3.61
11.05
10.58
27
0.444
Shares (diluted)B
0.532
0.573
0.669
0.683
0.809
0.927
1.001
1.091
1.157
1.262
0.437
9.31%
8.72%
85
2.13
Buyback yield%
4.75
2.58
4.75
4.52
5.18
7.32
4.80
5.77
3.95
1.90
22.45
4.80
4.75
84
0.682
D/E ratiox
1.762
1.873
1.894
1.949
2.345
2.553
2.523
2.641
2.703
3.112
1.640
2.641
2.434
49
6.021
Enterprise valueRM M
35.78
40.24
37.52
39.45
44.82
41.17
39.14
37.41
36.10
36.32
43.99
(4.12%)
(0.39%)
9
30.62
LT debtRM M
87.55
95.90
89.47
90.86
86.12
94.32
95.31
87.81
81.73
82.99
32.05
(0.74%)
(0.86%)
38
Cost of revenue
7.53%
0.98×
Operating expenses
8.46%
1.07×
Property and equipment
14.86%