16.44
RevenueRM M
10.97
11.71
12.69
13.50
14.79
16.21
17.91
19.74
21.34
23.36
17.09
9.57%
8.46%
74
5.83
Revenue growth%
4.30
5.15
6.27
8.38
6.24
8.96
10.07
11.76
9.01
10.85
29.11
10.07
8.67
16
5.17
Gross margin%
25.03
22.27
22.67
20.42
19.28
20.64
20.27
18.46
21.28
21.69
10.26
20.64
20.96
84
12.22
Operating margin%
2.08
1.74
2.71
2.77
4.84
1.88
4.20
2.35
1.65
0.67
12.76
1.88
2.21
66
21.48
Net margin%
25.22
27.15
28.08
29.62
32.51
31.30
30.84
28.91
27.24
29.53
25.92
29.53
29.22
62
29.11
P/E ratio (avg)x
9.326
8.534
8.385
8.801
8.771
9.150
8.243
8.073
8.364
8.599
17.76
8.364
8.566
56
19.31
EV/EBITx
20.59
20.45
20.80
20.24
21.06
22.30
25.70
24.92
26.35
26.28
19.54
25.70
21.68
84
15.70
FCF yield (avg)%
16.22
15.37
15.09
15.81
15.10
17.18
18.92
20.52
22.59
20.56
11.13
20.52
16.70
93
18.16
FCF margin%
8.54
6.96
8.09
6.67
4.56
4.08
5.72
3.93
3.75
4.52
22.94
4.08
5.14
30
1.584
FCF / Net incomex
2.014
1.982
1.933
1.987
2.246
2.342
2.226
2.394
2.338
2.636
0.121
2.342
2.236
31
2.72
ROIC%
16.52
16.54
17.91
20.49
21.44
19.39
17.72
17.26
19.00
18.73
6.42
18.73
18.32
65
24.82
Return on equity%
33.94
33.29
33.59
33.48
32.06
29.46
29.36
27.88
30.28
32.40
21.76
29.46
32.23
7
28.82
Return on assets%
8.69
7.82
5.73
5.30
2.69
0.93
0.40
0.40
3.31
2.44
3.11
0.93
3.00
34
0.02
EPSRM
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.02
4.46%
6.26%
—
16.79
EPS growth%
23.13
22.28
20.06
17.88
17.68
20.67
21.45
21.61
19.56
20.57
14.71
20.67
20.62
44
0.02
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.05
(1.17%)
(2.13%)
—
0.05
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.03
(5.33%)
(2.40%)
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
5.18%
2.27%
—
11.01
Div yield (avg)%
1.92
2.32
3.29
3.38
3.02
5.17
5.05
5.89
8.58
7.09
16.06
5.89
4.21
75
28.04
Payout ratio%
24.36
22.42
20.23
19.23
21.74
20.77
18.08
16.62
19.01
17.83
25.92
18.08
19.73
86
279.3
Shares (diluted)M
282.4
270.1
281.3
301.9
320.4
313.2
290.5
313.6
354.7
367.2
284.0
2.76%
2.54%
32
11.58
Buyback yield%
24.57
22.40
22.14
22.30
22.31
23.66
22.41
22.60
24.49
24.47
23.27
23.66
22.51
35
1.362
D/E ratiox
1.593
1.544
1.505
1.373
1.536
1.541
1.674
1.504
1.590
1.712
0.671
1.590
1.542
88
8.211
Enterprise valueRM M
10.64
11.03
11.00
10.78
10.31
10.85
11.53
12.45
13.32
14.31
4.088
6.77%
2.47%
56
6.202
LT debtRM M
28.84
30.37
31.58
33.80
38.86
40.22
40.34
44.43
47.75
48.59
5.036
4.57%
6.22%
22
Cost of revenue
8.46%
1.00×
Operating expenses
8.20%
0.98×
Property and equipment
18.81%
Cash and investments
14.90%
Spread over hurdle
(3.51%)