13.58
RevenueRM M
55.55
54.46
55.22
55.23
55.88
55.26
54.30
55.23
56.61
56.31
14.56
0.16%
0.07%
72
21.66
Revenue growth%
29.17
26.52
24.08
21.47
22.24
22.43
25.20
27.82
30.58
31.59
28.38
27.82
25.86
33
17.49
Gross margin%
28.16
25.16
25.35
24.76
21.87
20.93
17.96
17.34
16.75
14.31
16.63
17.34
21.40
72
22.08
Operating margin%
24.71
21.88
23.66
23.92
25.23
26.47
25.72
25.50
26.48
24.39
2.06
25.72
24.97
14
11.25
Net margin%
18.51
17.62
20.02
18.00
20.72
21.20
19.78
17.18
14.88
15.71
3.27
17.18
18.26
32
8.109
P/E ratio (avg)x
28.05
26.24
29.87
32.04
36.90
37.84
34.98
35.82
34.60
34.16
13.58
34.98
34.38
78
35.73
EV/EBITx
36.40
36.94
34.81
38.31
38.28
42.04
46.79
50.43
45.34
43.22
11.90
45.34
40.18
93
5.72
FCF yield (avg)%
6.71
6.11
5.81
6.48
3.56
4.15
5.44
3.04
0.61
1.89
28.21
3.04
4.80
56
18.38
FCF margin%
10.52
11.11
12.71
12.20
9.42
9.47
8.16
9.52
6.73
9.15
14.41
9.15
9.49
19
1.392
FCF / Net incomex
1.097
1.080
1.039
1.025
0.978
0.843
0.786
0.842
0.873
0.935
0.569
0.843
0.956
94
24.49
ROIC%
21.43
18.79
21.49
18.94
21.39
21.02
18.35
18.63
15.97
15.34
13.08
18.35
18.87
46
23.81
Return on equity%
11.91
12.26
13.19
10.46
10.05
12.53
12.47
9.58
9.21
8.57
13.81
9.58
11.18
31
25.94
Return on assets%
6.83
5.03
5.23
3.69
5.18
8.01
8.83
8.79
9.69
9.86
9.53
8.83
7.42
77
0.04
EPSRM
0.06
0.06
0.05
0.06
0.05
0.06
0.07
0.07
0.07
0.07
0.05
6.58%
1.47%
—
20.42
EPS growth%
7.01
9.53
10.30
9.27
8.16
8.75
7.12
5.45
3.72
6.47
11.11
6.47
7.64
78
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
9.97%
5.77%
—
0.06
FCF per shareRM
0.03
0.04
0.04
0.05
0.05
0.04
0.05
0.05
0.06
0.05
0.02
3.38%
4.92%
—
0.02
Dividend per shRM
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.01
0.53%
2.30%
—
4.21
Div yield (avg)%
15.72
17.64
16.57
14.02
16.56
17.39
18.61
21.46
23.78
26.64
2.63
21.46
17.52
15
23.05
Payout ratio%
0.40
0.40
0.40
3.13
5.25
6.57
8.04
8.58
8.93
11.00
16.40
8.58
5.91
14
466.7
Shares (diluted)M
489.9
498.6
496.5
506.4
471.2
457.3
419.7
369.3
397.3
367.8
468.9
(4.83%)
(3.64%)
94
27.47
Buyback yield%
3.65
0.68
1.47
0.40
2.52
2.44
0.40
3.34
4.57
5.01
15.79
3.34
2.48
52
1.009
D/E ratiox
0.540
0.472
0.457
0.399
0.341
0.321
0.332
0.310
0.337
0.317
1.026
0.321
0.339
93
8.587
Enterprise valueRM M
1.378
1.227
1.175
1.104
0.975
1.002
0.920
0.932
1.007
0.880
2.054
(2.01%)
(5.68%)
15
8.876
LT debtRM M
28.35
27.02
30.00
29.69
30.23
29.32
32.52
34.20
35.45
35.82
31.47
3.45%
2.93%
84
Cost of revenue
(0.30%)
0.96×
Operating expenses
0.80%
1.07×
Property and equipment
15.73%
Spread over hurdle
(2.71%)