55.61
RevenueRM M
48.89
52.01
56.21
60.63
64.63
68.74
72.24
76.95
80.71
84.42
61.89
5.49%
6.44%
61
21.70
Revenue growth%
30.68
28.76
26.87
26.47
26.51
23.81
21.92
21.87
24.72
26.13
7.89
23.81
26.30
69
21.62
Gross margin%
0.40
2.36
4.46
4.07
4.57
7.37
10.12
9.38
6.60
5.67
16.30
7.37
5.12
55
27.28
Operating margin%
25.96
25.42
23.94
22.30
22.49
24.18
22.56
22.63
20.61
19.15
26.98
22.56
22.60
12
6.25
Net margin%
23.30
22.28
22.95
22.51
20.13
18.06
19.61
21.44
19.28
19.76
29.30
19.61
20.79
75
6.823
P/E ratio (avg)x
11.82
11.95
11.00
9.988
9.881
9.665
10.57
9.956
10.12
10.01
7.581
10.01
10.06
26
7.176
EV/EBITx
23.12
25.25
29.52
33.36
38.07
43.52
43.60
44.63
49.64
56.50
27.05
44.63
40.79
76
7.93
FCF yield (avg)%
2.93
3.40
1.85
3.50
2.52
0.69
0.40
0.40
2.88
4.61
9.28
0.69
2.70
32
13.33
FCF margin%
16.41
15.35
16.69
17.44
20.04
20.65
20.66
21.60
21.62
22.22
11.71
21.60
20.35
42
0.800
FCF / Net incomex
1.371
1.318
1.422
1.444
1.445
1.357
1.475
1.471
1.501
1.550
1.796
1.475
1.445
56
28.70
ROIC%
4.89
5.51
7.11
4.34
3.94
2.19
3.41
2.92
4.01
4.13
14.90
3.41
4.07
6
11.88
Return on equity%
14.48
11.99
11.34
10.86
9.85
7.91
10.24
10.91
9.16
10.99
6.30
10.24
10.88
44
10.23
Return on assets%
3.61
6.59
4.36
5.01
4.39
1.60
0.40
1.91
3.56
4.59
15.20
1.91
3.98
51
0.03
EPSRM
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.03
(5.87%)
(4.24%)
—
23.85
EPS growth%
25.93
27.91
28.62
26.19
24.24
24.15
26.86
25.44
22.65
20.74
9.04
24.15
25.69
58
0.04
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.04
3.12%
5.66%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
6.22%
5.19%
—
0.03
Dividend per shRM
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.07
0.08
0.03
8.46%
4.86%
—
19.80
Div yield (avg)%
7.70
7.85
5.16
4.88
2.35
0.70
0.40
0.40
2.49
0.40
27.18
0.40
2.42
44
12.32
Payout ratio%
15.83
12.84
13.16
14.71
13.74
16.31
15.89
13.89
13.84
14.92
9.84
14.92
14.30
82
429.1
Shares (diluted)M
557.7
549.2
530.2
572.4
572.5
613.6
613.2
726.3
735.3
812.3
427.2
7.25%
3.85%
82
29.25
Buyback yield%
28.00
26.61
26.16
26.29
27.80
27.09
27.68
28.54
27.70
25.55
28.24
27.68
27.39
14
1.674
D/E ratiox
1.526
1.598
1.403
1.406
1.295
1.326
1.310
1.347
1.252
1.249
0.280
1.310
1.337
13
37.51
Enterprise valueRM M
16.12
15.09
15.15
15.18
15.37
14.83
16.56
15.15
14.82
15.24
61.61
(0.16%)
(1.42%)
43
33.24
LT debtRM M
31.87
37.99
38.02
40.38
45.12
48.20
57.00
63.14
61.56
65.59
27.66
7.77%
7.88%
57
Cost of revenue
6.75%
1.03×
Operating expenses
5.88%
0.95×
Goodwill & intangibles
16.22%
Return on capital
116.61%
Spread over hurdle
110.15%