21.68
RevenueRM M
57.25
58.95
60.06
61.05
63.11
66.10
68.65
71.47
75.61
78.72
22.33
4.52%
3.52%
47
21.19
Revenue growth%
31.23
32.40
34.27
32.22
29.69
29.53
32.07
34.09
31.75
29.68
5.78
31.75
31.91
27
11.90
Gross margin%
20.23
21.55
22.00
20.00
17.89
17.01
16.73
17.14
18.25
18.02
3.51
17.14
18.13
83
13.62
Operating margin%
19.60
21.50
20.36
23.32
23.87
21.54
19.18
16.65
13.77
11.43
25.03
16.65
19.98
53
16.34
Net margin%
27.08
24.36
26.73
26.22
24.78
21.94
23.71
23.69
21.39
22.57
25.66
22.57
24.03
94
37.01
P/E ratio (avg)x
27.63
23.66
21.63
18.85
17.20
17.84
15.44
15.13
15.59
15.33
26.06
15.44
17.52
39
10.44
EV/EBITx
39.98
40.82
37.19
36.27
37.75
38.95
43.10
45.32
46.85
48.33
25.07
45.32
40.40
5
10.30
FCF yield (avg)%
24.76
23.26
23.80
23.05
20.62
19.92
18.59
20.49
17.60
18.82
12.25
18.82
20.55
47
25.90
FCF margin%
14.58
15.83
16.76
16.86
18.43
16.49
14.69
14.61
13.08
10.22
12.08
14.61
15.26
44
0.433
FCF / Net incomex
2.111
2.461
2.441
2.554
2.946
2.912
3.472
4.080
4.254
4.778
1.487
4.080
2.929
71
10.84
ROIC%
22.77
25.76
24.01
21.04
23.99
21.23
23.18
21.41
18.51
19.90
29.97
21.23
22.09
47
4.62
Return on equity%
2.77
5.77
5.17
2.44
1.07
3.18
4.55
5.60
4.30
2.99
8.57
4.30
3.74
79
25.82
Return on assets%
11.43
9.88
9.89
8.29
9.19
10.08
9.79
12.04
10.98
8.47
17.52
10.08
9.88
37
0.04
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.04
(3.00%)
(1.05%)
—
11.71
EPS growth%
8.41
7.37
6.49
7.29
9.02
7.51
5.73
3.43
4.12
5.31
15.27
5.31
6.89
55
0.08
Bookvalue per shRM
0.11
0.13
0.13
0.14
0.17
0.18
0.21
0.21
0.23
0.27
0.03
10.09%
10.84%
—
0.06
FCF per shareRM
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
(3.78%)
(4.28%)
—
0.05
Dividend per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
3.52%
4.43%
—
15.84
Div yield (avg)%
24.06
21.88
23.86
23.38
24.82
26.75
27.21
25.53
25.58
26.61
6.19
26.61
25.18
37
14.15
Payout ratio%
22.82
21.22
23.23
24.17
25.15
23.15
24.41
26.72
24.54
25.90
28.61
24.54
24.29
70
336.7
Shares (diluted)M
357.9
363.6
386.9
411.5
447.8
464.7
519.8
502.0
543.3
563.4
340.0
4.70%
3.59%
22
16.35
Buyback yield%
20.47
22.71
21.87
21.11
20.56
20.63
22.17
20.27
18.62
16.69
22.59
20.27
20.59
15
0.821
D/E ratiox
0.737
0.760
0.859
0.870
0.954
1.014
1.001
0.997
1.101
1.167
1.199
1.014
0.975
36
63.98
Enterprise valueRM M
44.71
50.12
58.48
55.72
56.38
53.65
61.09
62.55
59.23
69.09
71.00
4.15%
5.10%
56
15.20
LT debtRM M
74.27
85.44
97.58
98.91
99.10
103.9
120.1
123.4
135.9
142.7
65.86
7.57%
7.10%
32
Cost of revenue
3.37%
0.98×
Operating expenses
3.88%
1.03×
Goodwill & intangibles
18.98%
Cash and investments
18.19%
Spread over hurdle
(0.18%)