7.542
RevenueRM M
18.75
18.90
19.04
19.33
19.26
20.03
20.08
20.57
21.07
20.94
7.828
1.69%
1.15%
6
17.25
Revenue growth%
13.70
14.88
13.99
14.09
12.87
13.56
13.87
12.11
10.35
11.42
25.24
12.11
13.63
28
15.38
Gross margin%
10.23
9.62
7.05
9.92
7.14
6.64
7.87
8.58
10.60
12.72
28.52
8.58
9.10
32
6.69
Operating margin%
24.83
24.09
26.89
26.38
27.78
25.71
26.76
29.17
32.04
34.96
7.16
29.17
26.82
13
19.47
Net margin%
11.21
9.73
10.06
12.10
13.38
10.47
13.25
15.91
14.67
12.11
26.45
13.25
12.10
9
18.85
P/E ratio (avg)x
17.70
16.76
17.49
17.33
16.73
15.83
17.26
19.19
18.85
17.72
32.46
17.72
17.41
27
32.21
EV/EBITx
19.95
20.76
20.77
20.70
21.61
23.21
24.34
24.78
25.18
25.08
27.82
24.78
22.41
7
9.01
FCF yield (avg)%
2.21
3.58
0.80
0.89
1.19
0.78
2.06
3.78
3.13
0.50
9.77
2.06
1.62
41
29.24
FCF margin%
6.07
3.66
4.70
6.63
6.43
9.14
6.94
6.67
9.60
7.46
22.00
7.46
6.65
25
0.999
FCF / Net incomex
0.900
1.011
0.912
0.844
0.815
0.915
0.874
0.913
0.963
0.993
1.305
0.915
0.912
26
10.88
ROIC%
9.09
9.23
11.69
12.47
12.42
13.04
11.29
12.05
14.12
14.07
10.72
13.04
12.23
48
13.17
Return on equity%
15.12
12.67
15.02
17.25
19.94
19.44
22.30
21.88
21.10
18.70
6.13
21.10
19.07
55
3.81
Return on assets%
17.26
19.25
20.41
22.17
23.08
23.55
20.88
19.20
17.51
16.06
21.86
19.20
19.83
92
0.04
EPSRM
0.05
0.05
0.04
0.05
0.06
0.07
0.06
0.06
0.07
0.08
0.04
6.06%
4.83%
—
29.32
EPS growth%
19.56
20.55
19.57
21.34
23.09
23.61
23.33
23.33
25.63
25.30
20.91
23.61
23.21
62
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
4.71%
1.44%
—
0.02
FCF per shareRM
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.02
10.96%
7.15%
—
0.03
Dividend per shRM
0.07
0.08
0.09
0.10
0.12
0.14
0.14
0.16
0.20
0.23
0.02
14.50%
14.32%
—
16.73
Div yield (avg)%
28.49
25.85
26.50
25.39
27.51
25.51
27.85
26.02
27.73
30.63
19.30
27.73
27.00
87
24.50
Payout ratio%
10.70
9.32
6.67
8.74
10.50
8.51
5.65
7.11
8.15
8.23
29.21
8.15
8.37
12
460.1
Shares (diluted)M
495.4
506.2
534.1
511.2
553.7
536.2
631.0
621.0
617.6
664.3
438.1
3.71%
2.83%
23
18.21
Buyback yield%
23.22
20.83
20.69
19.33
18.56
20.50
21.66
21.26
21.41
18.85
19.04
21.26
20.76
77
0.744
D/E ratiox
0.973
0.971
1.046
1.036
1.192
1.219
1.183
1.230
1.266
1.321
0.711
1.230
1.188
49
17.40
Enterprise valueRM M
3.879
4.148
4.141
4.607
4.965
4.748
4.700
5.021
5.694
5.426
14.66
1.79%
3.66%
72
2.980
LT debtRM M
3.379
3.271
3.608
3.768
3.633
3.642
3.484
3.384
3.606
3.502
1.623
(0.73%)
(0.15%)
70
Cost of revenue
1.29%
1.01×
Operating expenses
1.32%
1.02×
Goodwill & intangibles
21.18%
Spread over hurdle
41.18%