9.993
RevenueRM M
18.98
20.06
21.27
22.96
24.89
26.24
27.96
30.10
31.36
33.51
10.32
6.13%
6.29%
82
21.64
Revenue growth%
15.41
18.23
20.34
22.73
24.47
27.43
28.16
27.14
27.48
28.83
10.09
27.48
25.81
58
26.51
Gross margin%
29.34
31.58
33.47
33.18
34.06
34.61
35.02
32.86
30.30
29.47
26.66
32.86
33.02
52
26.78
Operating margin%
30.07
29.62
26.85
27.35
26.39
25.35
23.99
21.92
24.33
23.66
24.71
23.99
25.87
11
15.92
Net margin%
19.15
20.46
18.34
18.17
15.17
13.48
15.05
16.58
18.60
20.44
6.67
16.58
18.25
5
24.76
P/E ratio (avg)x
43.78
42.85
43.96
49.30
55.98
57.21
58.43
64.78
74.95
80.20
6.399
64.78
56.60
11
16.69
EV/EBITx
20.20
19.96
19.43
18.76
16.69
16.96
19.04
17.04
17.19
17.07
27.14
17.07
17.98
94
21.43
FCF yield (avg)%
7.97
6.21
5.46
3.74
4.24
5.15
4.26
3.69
6.25
5.23
8.45
5.15
5.19
35
26.69
FCF margin%
25.80
28.76
30.64
31.20
32.97
32.28
31.21
33.66
35.67
34.01
9.09
33.66
31.74
82
0.409
FCF / Net incomex
1.038
0.952
0.976
1.043
0.960
1.036
1.003
0.927
0.901
1.019
0.616
1.003
0.990
71
14.19
ROIC%
15.50
18.35
19.52
21.05
23.97
26.34
27.30
28.69
26.33
28.32
8.71
27.30
25.15
16
29.26
Return on equity%
0.40
0.40
0.96
1.16
0.40
0.40
2.31
1.50
0.44
2.90
27.95
1.50
0.70
87
24.01
Return on assets%
8.39
5.76
3.59
3.75
1.72
0.40
2.66
2.46
2.17
2.95
5.85
2.46
2.81
50
0.03
EPSRM
—
—
—
—
—
—
—
—
—
—
0.03
(3.74%)
(5.62%)
—
3.30
EPS growth%
13.33
11.65
10.87
13.11
14.34
13.91
15.50
14.18
14.27
11.85
15.98
14.18
13.62
76
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
(5.95%)
(3.97%)
—
0.03
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.06%
4.97%
—
0.03
Dividend per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
3.71%
4.92%
—
6.41
Div yield (avg)%
10.93
8.79
7.10
9.81
10.94
11.75
10.91
10.17
10.36
8.63
14.52
10.36
10.26
90
11.48
Payout ratio%
22.19
24.02
26.62
28.66
31.60
28.85
26.65
25.17
26.41
25.16
8.57
26.41
26.51
90
659.2
Shares (diluted)M
762.7
758.4
772.6
819.9
835.4
789.3
724.0
760.5
780.5
814.1
674.0
(0.51%)
0.20%
68
11.77
Buyback yield%
12.78
14.26
11.74
11.74
13.18
12.16
12.39
13.78
14.62
14.01
13.65
13.78
12.98
83
0.670
D/E ratiox
1.099
1.136
1.170
1.038
0.906
0.980
0.989
0.975
0.868
0.926
1.139
0.975
0.984
26
8.505
Enterprise valueRM M
8.869
8.791
8.254
8.412
8.976
8.563
8.688
8.568
7.516
7.196
24.56
(4.33%)
(1.50%)
7
36.74
LT debtRM M
22.72
24.01
25.46
25.33
24.57
26.97
27.49
27.77
32.33
35.59
36.86
7.69%
4.88%
20
Cost of revenue
6.53%
1.02×
Operating expenses
5.04%
0.89×
Cash and investments
15.74%
Spread over hurdle
(2.78%)