4.996
RevenueRM M
15.78
16.14
16.78
17.22
17.72
17.67
17.59
17.78
18.20
5.197
5.780
1.11%
1.57%
9
5.09
Revenue growth%
20.75
18.10
19.23
18.20
17.07
15.34
15.55
15.04
16.51
6.88
5.27
15.55
17.59
86
13.36
Gross margin%
7.16
9.33
6.67
3.82
6.42
7.93
5.22
5.99
8.75
22.28
3.16
6.42
6.92
27
19.51
Operating margin%
2.43
4.44
4.99
5.03
6.98
4.92
2.41
4.34
4.36
11.92
22.90
4.36
4.40
46
25.81
Net margin%
14.17
14.84
17.13
17.48
15.63
13.67
15.81
18.34
17.04
22.98
23.26
15.81
16.21
77
35.65
P/E ratio (avg)x
22.21
23.96
24.71
21.61
22.06
23.11
21.27
23.33
20.26
15.78
21.70
22.06
22.66
62
25.75
EV/EBITx
50.02
51.78
58.48
57.71
55.91
59.32
67.18
76.05
79.50
32.87
26.40
67.18
58.09
54
13.59
FCF yield (avg)%
7.30
5.42
4.53
3.43
2.87
1.64
2.71
0.40
0.40
12.99
25.28
1.64
3.15
7
14.93
FCF margin%
29.64
32.02
35.01
37.98
40.07
40.74
42.62
40.58
38.26
21.51
4.67
40.58
38.12
73
0.677
FCF / Net incomex
2.056
2.145
2.201
2.312
2.574
2.426
2.490
2.712
3.020
0.505
0.789
2.574
2.369
79
30.00
ROIC%
12.36
12.90
10.63
8.12
7.09
10.03
7.87
7.31
9.73
8.76
13.31
7.87
9.88
83
17.60
Return on equity%
18.95
18.71
18.82
19.13
20.97
19.60
16.86
14.72
14.30
25.24
3.85
16.86
18.76
37
22.54
Return on assets%
27.64
27.77
28.28
25.48
25.09
27.73
30.25
30.95
30.42
2.35
19.81
30.25
28.02
95
0.03
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(2.28%)
(1.78%)
—
23.95
EPS growth%
24.67
27.25
27.37
25.39
23.80
26.51
24.26
25.52
24.49
27.62
3.56
24.49
25.03
76
0.01
Bookvalue per shRM
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.10
0.12
0.02
0.02
9.45%
7.08%
—
0.01
FCF per shareRM
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
7.07%
9.31%
—
0.03
Dividend per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.01
0.01
5.17%
4.81%
—
3.40
Div yield (avg)%
33.70
31.36
32.75
33.48
31.80
34.49
35.80
38.26
37.29
25.09
18.09
35.80
33.59
13
24.26
Payout ratio%
21.96
19.38
16.50
16.97
19.73
19.47
20.58
17.86
16.83
16.43
27.76
19.47
19.43
6
307.5
Shares (diluted)M
301.5
294.0
313.3
285.3
291.3
265.2
287.2
300.7
332.1
307.9
307.8
3.09%
0.94%
12
20.59
Buyback yield%
5.54
5.70
5.07
2.12
0.40
0.40
0.40
0.40
0.40
3.89
4.21
0.40
1.26
12
0.233
D/E ratiox
1.396
1.296
1.425
1.570
1.427
1.285
1.225
1.120
1.231
1.559
1.537
1.231
1.346
40
6.990
Enterprise valueRM M
11.82
11.77
11.97
11.07
9.456
8.980
9.714
10.16
10.62
6.178
17.24
(0.83%)
(3.22%)
39
13.52
LT debtRM M
3.503
3.283
3.012
3.310
2.963
3.237
3.530
3.193
3.174
17.84
8.577
(0.84%)
(1.89%)
95
Cost of revenue
1.76%
1.02×
Operating expenses
1.08%
0.95×
Property and equipment
20.99%
Cash and investments
18.53%