16.43
RevenueRM M
46.30
48.70
52.12
55.13
59.32
63.31
69.20
74.10
79.18
16.84
19.18
7.51%
6.82%
9
6.50
Revenue growth%
20.77
22.15
21.69
19.58
19.29
19.31
21.72
22.07
19.83
24.30
28.40
19.83
20.30
53
12.38
Gross margin%
11.72
11.09
8.59
10.36
12.46
10.00
10.28
13.12
15.30
20.73
22.96
12.46
10.72
74
27.66
Operating margin%
5.55
3.65
2.40
2.64
0.89
0.40
0.80
1.83
3.84
5.80
28.54
0.89
2.52
64
17.17
Net margin%
21.77
22.95
25.42
25.42
24.20
24.61
22.81
23.08
23.25
27.86
18.18
23.25
23.72
22
27.38
P/E ratio (avg)x
38.03
41.40
47.93
46.29
53.76
61.86
68.32
73.36
77.62
13.81
15.53
68.32
50.85
44
35.24
EV/EBITx
32.50
32.50
37.96
39.26
40.78
42.67
43.01
47.14
56.02
36.51
7.278
43.01
40.02
7
4.90
FCF yield (avg)%
21.26
21.79
22.34
21.27
22.40
24.10
24.46
25.65
28.21
4.49
25.42
24.46
22.86
7
23.87
FCF margin%
25.08
27.85
27.78
28.19
29.38
31.75
29.43
30.76
30.24
2.96
3.09
30.24
28.78
10
1.500
FCF / Net incomex
2.745
2.832
2.659
2.774
3.146
3.136
3.019
3.417
3.499
0.768
0.757
3.146
2.926
66
2.39
ROIC%
1.72
4.07
6.80
4.60
3.97
5.73
2.94
3.11
1.01
7.27
2.70
3.11
3.54
26
13.94
Return on equity%
27.97
27.91
29.37
32.02
31.11
33.95
34.27
32.24
30.29
3.65
8.99
32.24
30.70
9
7.25
Return on assets%
9.02
6.56
6.42
8.15
8.06
7.10
8.30
8.22
9.42
18.79
16.97
8.22
8.18
84
0.03
EPSRM
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.03
0.03
10.38%
8.53%
—
21.79
EPS growth%
23.49
26.28
24.62
24.40
22.74
23.88
21.78
21.67
20.97
3.14
5.29
21.78
23.69
61
0.05
Bookvalue per shRM
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.02
(3.05%)
(3.26%)
—
0.04
FCF per shareRM
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.01
0.03
2.08%
5.15%
—
0.03
Dividend per shRM
0.05
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.02
0.01
1.42%
2.15%
—
27.17
Div yield (avg)%
8.96
11.41
10.91
8.78
10.88
12.50
11.43
9.17
6.87
3.42
18.54
10.88
10.02
60
10.36
Payout ratio%
16.63
18.66
20.23
22.92
25.58
23.09
20.62
19.10
19.53
10.72
12.09
20.62
19.88
93
679.8
Shares (diluted)M
767.7
740.2
791.8
816.3
784.4
864.0
808.8
765.9
808.6
659.9
658.7
(0.19%)
2.10%
45
22.49
Buyback yield%
7.98
10.93
10.83
10.21
11.03
13.70
12.26
11.85
12.25
24.26
27.11
12.25
10.98
91
0.107
D/E ratiox
0.994
0.945
1.033
1.002
1.065
1.196
1.268
1.467
1.650
1.534
0.487
1.268
1.066
45
23.96
Enterprise valueRM M
128.5
149.8
165.8
175.9
179.8
193.7
218.7
206.7
205.5
7.714
45.55
3.16%
7.32%
51
12.22
LT debtRM M
48.95
49.20
53.87
55.66
58.22
61.46
54.13
57.18
56.96
8.909
4.728
0.46%
(0.56%)
91
Cost of revenue
6.65%
0.98×
Operating expenses
6.53%
0.97×
Goodwill & intangibles
16.40%
Cash and investments
16.16%