18.38
RevenueRM M
21.47
21.79
21.60
21.62
21.99
22.59
23.34
23.24
24.09
23.88
18.79
1.67%
1.29%
8
27.24
Revenue growth%
17.50
18.99
16.01
13.34
15.44
14.53
17.22
18.09
17.46
17.03
18.65
17.22
17.13
6
16.67
Gross margin%
27.67
29.49
31.25
33.62
34.73
32.72
30.31
30.54
27.94
29.97
10.78
30.31
30.42
35
28.71
Operating margin%
25.89
24.57
26.14
24.66
22.87
24.89
24.74
26.61
24.42
23.96
27.13
24.74
24.70
58
22.46
Net margin%
8.74
6.91
7.83
8.96
6.94
4.68
2.07
2.66
0.90
0.40
29.27
2.07
5.80
49
17.26
P/E ratio (avg)x
22.72
20.07
17.49
17.98
18.10
16.99
18.05
16.85
15.04
15.18
33.82
16.85
17.74
55
6.974
EV/EBITx
16.68
18.97
19.81
21.06
22.01
21.04
21.54
19.66
20.20
22.47
33.17
21.04
20.62
92
29.19
FCF yield (avg)%
12.91
11.55
13.93
11.83
11.84
10.15
8.59
5.77
7.37
9.16
2.04
8.59
10.85
82
15.86
FCF margin%
24.89
26.82
27.76
27.81
27.80
25.93
28.77
30.09
28.17
27.47
12.02
28.17
27.78
47
1.151
FCF / Net incomex
0.783
0.852
0.896
0.811
0.777
0.691
0.717
0.664
0.628
0.669
1.022
0.669
0.747
56
2.95
ROIC%
17.53
17.74
19.45
22.06
22.03
20.38
18.12
15.90
14.47
12.68
11.52
15.90
17.93
81
17.06
Return on equity%
20.48
19.11
18.38
17.25
16.81
15.85
18.05
19.48
19.49
18.70
12.69
18.70
18.54
44
19.92
Return on assets%
31.60
29.29
27.37
25.43
27.86
30.31
31.49
33.43
34.95
33.26
8.13
33.26
30.90
57
0.04
EPSRM
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.05
0.04
6.33%
2.42%
—
3.92
EPS growth%
26.98
26.32
23.40
26.21
24.53
27.21
27.79
28.60
26.60
27.61
12.87
27.61
26.79
46
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
1.57%
4.01%
—
0.01
FCF per shareRM
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
(2.50%)
(3.18%)
—
0.02
Dividend per shRM
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.08
0.04
6.96%
5.38%
—
10.35
Div yield (avg)%
4.94
2.28
4.02
6.10
4.09
5.72
5.77
7.39
9.93
9.03
23.61
7.39
5.74
72
27.55
Payout ratio%
29.63
26.88
25.22
22.36
20.13
21.04
21.62
24.51
23.38
21.55
12.09
21.62
22.87
32
208.6
Shares (diluted)M
281.3
338.7
387.5
410.2
490.1
573.2
652.8
727.3
818.0
941.2
205.4
13.94%
13.92%
28
29.27
Buyback yield%
16.26
13.69
16.21
13.57
13.08
13.65
12.04
9.82
10.46
13.07
27.95
12.04
13.32
87
1.370
D/E ratiox
1.673
1.615
1.421
1.246
1.145
1.168
1.280
1.273
1.194
1.308
1.446
1.273
1.276
54
2.411
Enterprise valueRM M
10.53
12.44
12.76
12.67
15.37
17.22
20.69
22.59
25.02
29.16
2.762
13.66%
12.78%
15
16.02
LT debtRM M
3.677
3.981
4.499
5.035
5.649
6.002
5.871
6.805
7.626
8.114
15.20
7.51%
7.80%
73
Cost of revenue
1.29%
1.00×
Operating expenses
1.85%
1.06×
Cash and investments
15.12%
Spread over hurdle
20.19%