14.14
RevenueRM M
23.19
24.65
26.82
29.30
31.11
33.30
35.54
38.37
40.80
44.16
15.81
7.26%
7.33%
9
25.13
Revenue growth%
24.63
24.93
27.18
28.06
28.01
29.97
29.08
27.48
24.98
23.29
18.53
27.48
27.33
24
14.08
Gross margin%
13.39
15.85
17.28
17.33
18.67
20.40
20.77
18.84
21.83
21.66
26.96
20.77
18.75
6
9.03
Operating margin%
21.15
23.00
21.31
20.11
21.32
23.47
21.63
21.42
21.05
20.19
27.58
21.42
21.32
59
24.26
Net margin%
1.15
0.40
0.48
2.65
2.41
0.41
2.98
4.35
3.97
2.47
12.70
2.98
2.44
9
24.96
P/E ratio (avg)x
21.37
24.15
25.74
27.37
27.85
32.22
38.42
39.03
42.39
45.19
32.98
39.03
30.03
12
23.74
EV/EBITx
22.31
22.60
22.95
22.32
23.32
24.21
24.09
22.99
22.08
25.26
7.838
24.09
22.97
40
2.87
FCF yield (avg)%
5.76
7.42
9.04
9.29
10.49
9.54
7.33
5.59
5.71
5.61
13.79
5.71
7.38
12
5.39
FCF margin%
0.40
0.84
2.71
0.40
0.40
0.40
0.52
2.49
4.27
2.21
20.64
2.21
0.68
25
1.270
FCF / Net incomex
2.420
2.535
2.788
2.808
3.105
2.989
3.124
3.662
3.966
3.845
1.718
3.662
3.047
80
26.73
ROIC%
21.39
21.98
22.32
24.98
26.15
27.21
24.74
24.04
24.06
22.25
15.17
24.06
24.05
67
6.00
Return on equity%
16.41
16.66
14.30
12.75
11.75
10.44
8.95
7.08
9.42
9.47
29.39
9.42
11.10
76
17.29
Return on assets%
26.26
23.69
24.18
23.26
20.44
18.74
18.04
20.41
18.89
18.44
7.36
18.74
20.43
69
0.03
EPSRM
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(1.71%)
(3.38%)
—
3.20
EPS growth%
18.87
17.59
19.31
18.48
15.48
14.13
16.80
18.00
15.51
14.82
26.09
15.51
17.20
15
0.04
Bookvalue per shRM
0.02
0.02
0.02
0.03
0.03
0.04
0.03
0.04
0.05
0.05
0.01
8.03%
7.65%
—
0.03
FCF per shareRM
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.02
(1.07%)
1.81%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(1.77%)
(1.79%)
—
8.66
Div yield (avg)%
26.72
26.90
28.08
26.90
24.58
24.29
24.96
24.61
25.69
24.16
22.96
24.61
25.32
20
17.86
Payout ratio%
18.58
21.09
22.31
22.32
20.31
21.51
24.23
25.68
26.42
27.17
16.21
25.68
22.31
90
452.5
Shares (diluted)M
554.1
539.3
524.3
532.1
548.5
576.8
587.8
608.8
617.2
590.1
452.0
1.47%
1.48%
85
28.76
Buyback yield%
34.98
34.20
36.47
36.31
35.89
37.95
35.90
38.68
36.70
34.51
6.01
36.70
36.10
24
1.519
D/E ratiox
1.954
2.258
2.217
2.340
2.616
2.829
2.815
2.650
2.892
3.296
0.900
2.829
2.633
84
27.31
Enterprise valueRM M
6.287
6.572
7.366
7.811
8.325
8.128
8.920
10.02
11.22
12.43
20.93
8.35%
6.23%
33
22.02
LT debtRM M
3.856
4.277
4.649
5.195
5.125
5.242
5.147
5.741
6.131
5.766
6.814
2.39%
4.28%
20
Cost of revenue
7.23%
0.99×
Operating expenses
7.43%
1.01×
Cash and investments
20.94%
Property and equipment
15.26%
Spread over hurdle
23.10%