32.38
RevenueRM M
65.29
66.57
67.41
66.96
66.93
68.05
69.28
68.13
68.60
67.92
35.48
0.29%
0.28%
52
19.16
Revenue growth%
24.80
22.35
22.09
25.07
25.58
27.50
28.81
26.24
27.05
28.75
4.71
27.50
25.91
44
18.36
Gross margin%
29.22
30.01
32.90
34.22
36.01
38.61
40.71
42.62
40.97
41.80
12.97
40.97
37.31
38
16.37
Operating margin%
7.13
8.46
6.13
6.70
9.68
12.47
11.40
13.55
12.74
9.87
3.96
12.47
9.78
38
28.60
Net margin%
9.10
8.25
8.98
6.07
5.43
3.81
3.34
3.40
1.70
4.18
2.81
3.40
4.80
41
34.80
P/E ratio (avg)x
55.40
58.63
57.96
58.48
58.68
64.87
65.27
72.55
75.26
89.58
26.27
72.55
61.78
66
30.79
EV/EBITx
11.71
12.11
11.53
11.30
12.18
11.22
11.96
13.36
13.70
13.71
17.64
13.36
12.04
19
28.71
FCF yield (avg)%
0.40
0.40
1.98
0.95
0.40
2.63
5.25
3.43
2.39
5.17
4.70
3.43
2.18
80
21.06
FCF margin%
13.43
10.86
10.25
7.61
6.71
8.19
6.50
6.38
4.33
2.60
15.55
6.38
7.16
62
1.558
FCF / Net incomex
1.824
1.834
1.964
2.132
2.084
2.472
2.958
3.348
3.659
3.751
0.796
3.348
2.302
88
8.17
ROIC%
5.24
7.66
5.80
7.11
9.48
8.99
6.87
6.52
8.14
8.85
3.65
8.14
7.39
89
14.93
Return on equity%
25.65
25.69
23.66
22.54
23.45
24.20
25.72
24.17
24.74
24.69
20.67
24.69
24.45
40
28.54
Return on assets%
0.59
0.40
0.85
3.53
2.22
4.40
1.92
3.37
6.00
7.42
2.21
4.40
2.80
43
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(5.07%)
(0.48%)
—
6.57
EPS growth%
13.21
11.54
10.23
8.48
11.39
14.03
11.12
9.61
9.86
8.64
24.89
9.86
10.68
42
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.03
10.89%
9.28%
—
0.03
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.45%
2.35%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
6.49%
5.67%
—
26.51
Div yield (avg)%
7.91
10.71
8.26
5.46
4.71
5.67
8.19
6.02
4.09
6.85
5.41
6.02
6.43
29
24.27
Payout ratio%
25.93
27.58
28.32
30.56
28.61
27.03
29.02
30.06
28.34
28.51
4.51
28.51
28.43
12
1.545
Shares (diluted)B
1.971
2.179
2.180
2.378
2.251
2.463
2.712
2.968
3.156
3.264
1.519
7.72%
5.03%
14
19.72
Buyback yield%
14.37
13.12
15.91
15.20
13.50
13.50
11.55
10.87
9.03
7.84
23.86
10.87
13.31
20
1.357
D/E ratiox
0.270
0.251
0.258
0.240
0.262
0.247
0.251
0.271
0.292
0.292
0.758
0.271
0.260
13
70.84
Enterprise valueRM M
35.11
39.27
34.83
36.76
39.10
43.14
47.53
48.99
53.81
60.20
43.78
9.01%
6.68%
93
19.98
LT debtRM M
3.783
3.974
3.645
3.689
3.388
3.636
4.008
3.746
4.200
3.963
71.88
3.18%
0.24%
38
Cost of revenue
(0.04%)
0.97×
Operating expenses
0.52%
1.02×
Property and equipment
15.22%
Spread over hurdle
(4.07%)