8.010
RevenueRM M
5.435
5.577
5.882
6.070
6.367
6.551
6.930
7.272
7.495
7.873
8.843
4.34%
4.34%
86
20.25
Revenue growth%
27.91
28.55
29.76
29.44
29.14
32.09
33.30
31.36
29.95
31.27
16.37
31.36
29.86
46
13.99
Gross margin%
14.48
17.29
17.37
19.29
16.44
19.01
21.01
22.54
20.76
18.69
22.14
20.76
18.85
32
28.24
Operating margin%
1.80
0.40
2.44
4.46
5.97
7.57
10.15
11.13
9.25
10.28
11.50
10.15
6.77
77
9.49
Net margin%
6.72
5.99
3.10
4.25
2.51
1.44
1.95
0.77
0.40
0.40
4.33
0.77
2.23
58
34.01
P/E ratio (avg)x
43.23
43.77
51.91
59.31
57.56
66.09
65.89
64.78
74.43
85.19
7.749
66.09
62.05
93
12.34
EV/EBITx
6.951
6.735
7.271
7.235
6.713
6.387
6.757
7.270
6.566
6.925
13.10
6.757
6.841
26
18.06
FCF yield (avg)%
11.57
10.23
9.65
10.39
10.24
10.35
9.46
8.48
7.36
4.39
14.80
8.48
9.94
7
21.95
FCF margin%
7.37
8.84
7.09
8.51
9.51
12.24
9.61
12.10
9.44
6.51
4.46
9.61
9.14
13
1.717
FCF / Net incomex
1.273
1.507
1.809
2.053
2.203
2.504
2.859
2.927
3.102
3.052
0.241
2.927
2.354
29
10.04
ROIC%
12.23
12.56
13.49
10.65
10.08
8.73
6.52
4.78
5.45
4.15
15.08
5.45
9.40
61
19.48
Return on equity%
16.70
16.99
19.21
21.77
20.91
23.01
25.70
27.16
25.97
23.23
13.44
25.70
22.39
40
10.63
Return on assets%
18.29
16.26
16.76
17.88
20.19
20.93
18.19
20.23
20.29
19.53
18.92
20.23
18.91
24
—
EPSRM
0.01
—
—
—
—
—
—
—
—
—
—
(0.88%)
(2.33%)
—
17.31
EPS growth%
2.79
1.13
0.40
2.09
3.25
1.58
1.76
0.40
0.40
0.40
13.17
0.40
1.36
45
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(3.74%)
(2.34%)
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
13.46%
9.91%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(1.36%)
(1.95%)
—
20.74
Div yield (avg)%
11.19
13.04
15.72
15.32
14.25
13.85
12.63
13.78
14.71
14.85
28.90
13.85
14.05
52
7.67
Payout ratio%
33.58
31.57
31.28
28.36
27.42
26.67
27.69
27.23
27.76
29.50
24.83
27.69
28.06
37
819.5
Shares (diluted)M
837.7
799.7
762.8
818.6
826.2
919.5
907.8
851.8
831.2
877.7
840.4
1.22%
1.41%
87
7.35
Buyback yield%
1.60
0.92
3.66
2.06
2.06
0.56
0.89
0.66
0.40
0.56
19.69
0.56
0.90
26
0.325
D/E ratiox
1.483
1.621
1.871
1.968
2.119
2.268
2.297
2.550
2.689
3.073
1.474
2.550
2.194
36
0.513
Enterprise valueRM M
4.842
4.853
4.807
4.817
5.297
5.943
6.918
6.861
7.096
7.304
7.407
6.64%
4.73%
86
2.021
LT debtRM M
8.787
9.150
9.382
10.75
11.87
13.52
14.46
14.93
15.39
15.87
5.635
5.98%
5.81%
94
Cost of revenue
4.37%
1.00×
Operating expenses
4.08%
0.98×
Property and equipment
18.00%
Goodwill & intangibles
15.61%