11.95
RevenueRM M
14.50
14.28
14.17
13.91
14.01
14.20
14.04
14.18
14.00
14.02
12.51
0.01%
(0.30%)
63
27.31
Revenue growth%
19.92
21.33
22.42
24.42
23.10
25.16
27.65
28.16
27.46
28.32
11.92
27.65
24.79
17
25.99
Gross margin%
10.74
13.44
16.42
14.27
15.18
12.55
11.27
11.96
12.13
13.72
21.11
12.13
13.00
75
15.37
Operating margin%
2.16
0.40
0.40
0.40
2.69
0.40
0.40
1.29
4.12
1.57
10.39
1.29
0.85
38
26.01
Net margin%
8.39
7.93
10.82
9.41
11.69
10.45
8.35
8.50
5.75
7.69
9.18
8.35
8.44
88
15.78
P/E ratio (avg)x
44.95
45.61
43.36
49.97
52.29
58.05
63.09
64.02
61.57
66.85
15.98
63.09
55.17
26
37.77
EV/EBITx
16.03
16.18
17.26
19.54
19.42
21.14
19.95
21.22
24.64
28.19
9.157
21.22
19.75
7
4.41
FCF yield (avg)%
20.77
18.91
17.04
17.65
17.47
17.58
19.68
22.21
23.05
20.98
27.60
20.98
19.29
45
3.06
FCF margin%
18.56
20.64
22.63
25.45
23.32
23.77
25.04
22.28
22.28
21.92
11.15
22.28
22.46
90
0.525
FCF / Net incomex
1.702
1.997
2.084
2.343
2.375
2.423
2.879
2.920
2.903
3.108
0.370
2.903
2.399
92
29.99
ROIC%
27.79
26.27
26.59
23.85
26.68
25.41
28.09
30.34
28.22
29.57
18.23
28.22
27.24
25
4.63
Return on equity%
31.00
28.82
31.74
31.29
28.87
28.49
25.68
28.06
26.92
29.86
9.79
28.06
28.84
53
17.44
Return on assets%
3.17
5.08
2.92
3.07
0.73
0.40
3.05
3.39
4.42
3.94
13.06
3.39
3.12
93
0.04
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(2.42%)
(2.47%)
—
4.29
EPS growth%
24.58
25.83
24.91
24.84
22.59
19.74
21.31
21.96
24.77
21.91
4.10
21.91
23.59
79
0.04
Bookvalue per shRM
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
(0.89%)
0.53%
—
0.05
FCF per shareRM
0.03
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.02
0.02
0.04
(1.34%)
(1.62%)
—
0.03
Dividend per shRM
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.03
0.05
(5.95%)
(4.03%)
—
7.58
Div yield (avg)%
1.02
2.89
3.45
5.47
6.43
3.68
5.08
4.59
3.50
1.87
19.61
3.68
3.59
60
24.82
Payout ratio%
23.14
24.89
24.27
23.51
23.97
26.07
23.97
24.86
24.53
22.87
6.42
24.53
24.12
87
256.1
Shares (diluted)M
360.9
365.7
425.9
454.5
488.1
521.5
540.9
588.6
552.5
527.3
247.0
1.56%
4.30%
58
4.36
Buyback yield%
11.82
10.03
9.44
11.80
9.60
11.28
11.73
14.52
14.69
15.29
18.36
14.52
11.77
90
0.603
D/E ratiox
0.866
0.945
0.909
1.053
1.080
1.083
1.200
1.227
1.412
1.388
1.297
1.227
1.082
51
5.277
Enterprise valueRM M
21.23
19.77
19.01
17.14
19.13
20.52
19.94
19.29
17.97
18.99
17.22
(0.15%)
0.02%
93
18.35
LT debtRM M
15.26
16.54
17.09
17.07
17.09
15.06
16.18
14.08
13.69
13.66
9.600
(4.38%)
(1.73%)
74
Cost of revenue
(0.30%)
1.00×
Operating expenses
0.23%
1.05×
Property and equipment
18.91%
Cash and investments
14.87%
Spread over hurdle
(1.45%)