5.859
RevenueRM M
5.939
6.235
6.523
6.751
7.019
7.311
7.518
7.701
7.879
8.255
6.470
3.30%
3.58%
61
2.80
Revenue growth%
20.48
21.63
22.07
22.10
21.85
21.22
22.20
20.36
21.80
21.88
8.33
21.80
21.83
35
15.73
Gross margin%
9.44
6.99
9.40
11.01
12.22
14.03
16.44
13.73
11.97
11.70
22.84
13.73
11.83
83
29.90
Operating margin%
0.40
1.40
2.78
0.68
0.40
2.40
1.93
3.40
4.44
7.21
7.06
3.40
2.16
56
17.16
Net margin%
19.75
20.95
23.54
20.80
20.69
22.29
21.86
19.43
19.50
18.31
11.14
19.50
20.74
95
16.60
P/E ratio (avg)x
21.98
20.15
22.39
21.77
21.95
19.41
20.07
21.28
22.27
21.43
6.640
21.28
21.60
6
15.39
EV/EBITx
33.03
33.93
37.62
43.39
45.71
52.19
62.22
67.32
68.31
69.49
32.80
67.32
48.95
77
20.08
FCF yield (avg)%
34.40
37.34
37.24
34.61
36.81
34.85
33.28
33.22
30.78
31.36
14.51
33.22
34.51
51
3.70
FCF margin%
3.03
3.22
4.21
3.08
0.60
0.40
0.40
0.40
1.80
2.64
8.64
0.40
2.22
20
0.422
FCF / Net incomex
0.199
0.240
0.237
0.261
0.260
0.260
0.269
0.303
0.347
0.392
1.061
0.303
0.260
69
5.41
ROIC%
25.95
26.68
26.32
25.36
24.73
21.76
24.46
25.86
23.64
22.86
8.81
23.64
25.04
34
7.27
Return on equity%
11.77
12.31
13.48
12.72
14.66
12.20
9.64
8.54
8.41
10.24
10.49
9.64
11.99
92
6.06
Return on assets%
28.63
30.00
29.13
29.17
28.11
26.91
25.13
23.14
24.86
22.11
3.32
24.86
27.51
8
0.02
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.03%)
(2.08%)
—
28.09
EPS growth%
11.98
12.15
11.22
8.92
9.97
12.90
10.84
9.66
9.62
12.43
19.00
10.84
11.03
18
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
5.74%
6.90%
—
0.01
FCF per shareRM
0.01
0.01
—
—
—
—
—
—
—
—
—
(0.99%)
(2.48%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.09%)
(3.77%)
—
4.94
Div yield (avg)%
24.67
27.52
30.09
28.54
30.64
29.58
29.74
32.70
33.68
33.94
11.84
32.70
29.92
17
23.61
Payout ratio%
23.89
21.16
18.68
17.28
18.41
18.56
20.19
21.42
21.67
22.55
2.13
21.42
20.68
16
251.8
Shares (diluted)M
227.2
244.7
235.3
252.0
265.1
241.4
220.1
203.2
220.4
204.5
258.0
(5.06%)
(0.63%)
42
2.68
Buyback yield%
29.86
32.43
34.30
32.64
31.14
33.48
31.21
33.93
31.80
34.43
25.49
33.48
32.53
56
0.750
D/E ratiox
1.451
1.335
1.331
1.199
1.089
1.134
1.266
1.280
1.157
1.099
0.899
1.157
1.233
61
1.988
Enterprise valueRM M
5.917
6.292
6.349
6.681
5.921
5.390
5.055
5.598
5.951
5.840
1.538
(0.28%)
0.59%
53
6.999
LT debtRM M
9.253
10.72
11.82
12.81
14.60
14.73
17.24
20.76
22.62
23.83
3.239
10.30%
10.70%
56
Cost of revenue
3.62%
1.00×
Operating expenses
3.30%
0.97×
Property and equipment
19.66%
Cash and investments
16.46%
Return on capital
149.08%
Spread over hurdle
140.32%