12.30
RevenueRM M
14.69
15.33
16.20
17.08
18.16
18.92
20.27
20.97
21.81
22.84
13.12
4.69%
5.17%
52
26.89
Revenue growth%
7.68
4.69
4.86
2.76
0.86
0.40
0.40
1.94
0.40
2.03
28.39
0.40
1.99
32
8.35
Gross margin%
21.29
21.78
23.02
24.53
25.03
25.70
25.68
27.64
25.74
27.69
3.77
25.74
25.35
29
23.82
Operating margin%
25.03
26.15
28.21
26.56
29.00
26.04
26.80
23.89
26.15
25.64
5.15
26.04
26.15
18
20.88
Net margin%
20.31
21.49
21.06
21.89
24.55
26.53
27.48
26.60
26.95
27.02
10.35
26.95
25.54
68
11.79
P/E ratio (avg)x
25.46
24.81
22.75
23.39
24.11
22.31
22.30
23.31
26.14
27.16
15.08
23.31
23.75
82
7.440
EV/EBITx
20.48
23.03
23.76
22.29
20.92
19.62
19.22
21.45
24.49
27.42
24.46
21.45
21.87
6
8.19
FCF yield (avg)%
4.21
6.67
7.39
10.29
11.38
11.65
8.96
6.58
3.62
4.48
25.40
6.58
7.03
25
16.27
FCF margin%
23.06
21.74
22.80
21.38
22.07
24.63
21.80
18.95
16.17
16.74
14.73
18.95
21.77
61
0.993
FCF / Net incomex
0.314
0.300
0.285
0.282
0.280
0.307
0.301
0.337
0.336
0.385
1.128
0.336
0.304
50
26.09
ROIC%
19.01
16.39
17.87
16.71
13.88
16.45
14.14
15.96
18.84
19.10
26.04
16.45
16.58
41
27.00
Return on equity%
12.63
11.72
9.83
9.38
8.76
9.99
7.10
4.75
7.72
7.34
29.25
7.34
9.07
35
29.44
Return on assets%
24.99
24.65
22.54
20.64
23.23
22.82
25.21
24.05
24.86
27.43
20.99
24.86
24.35
53
0.01
EPSRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.03
0.03
0.01
9.40%
8.55%
—
17.99
EPS growth%
2.88
1.75
4.30
2.92
3.57
2.99
5.79
4.42
4.95
7.26
23.04
4.95
3.93
30
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.05%)
2.49%
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.45%
4.22%
—
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
2.19%
4.44%
—
4.98
Div yield (avg)%
10.96
8.83
7.89
8.77
11.36
10.84
12.66
11.25
8.87
8.90
6.19
10.84
9.87
25
10.43
Payout ratio%
17.33
16.00
15.58
12.76
13.54
11.20
14.13
16.56
15.67
18.06
3.32
15.67
15.62
79
709.8
Shares (diluted)M
563.9
476.8
480.7
431.4
364.2
353.1
335.3
287.0
281.2
295.3
688.7
(4.11%)
(6.53%)
56
15.63
Buyback yield%
21.23
18.80
19.28
20.96
21.46
19.16
21.80
22.60
23.11
20.78
5.72
21.80
21.10
81
1.201
D/E ratiox
1.313
1.258
1.344
1.444
1.341
1.436
1.467
1.467
1.519
1.586
1.432
1.467
1.440
13
22.06
Enterprise valueRM M
8.157
8.233
9.004
9.583
9.533
10.05
10.60
11.53
11.47
10.78
11.15
2.49%
4.04%
20
20.89
LT debtRM M
11.45
11.37
13.41
14.20
15.66
18.07
18.80
20.54
22.16
24.88
11.64
9.70%
9.67%
9
Cost of revenue
5.30%
1.01×
Operating expenses
5.32%
1.02×
Cash and investments
16.65%
Goodwill & intangibles
16.36%
Spread over hurdle
(1.87%)