29.67
RevenueRM M
32.79
33.65
34.65
36.46
37.02
38.07
38.84
40.86
42.12
43.49
32.37
3.27%
3.13%
84
19.69
Revenue growth%
0.99
2.11
4.05
3.94
5.44
8.32
8.36
8.63
8.08
5.13
27.50
8.32
5.29
82
8.20
Gross margin%
0.40
0.40
0.50
2.35
1.70
3.21
1.34
1.79
0.40
2.47
2.14
1.79
1.52
59
9.30
Operating margin%
21.06
20.70
23.03
21.37
20.58
23.13
22.90
20.03
17.49
17.92
15.55
20.03
20.88
17
6.61
Net margin%
25.63
25.05
25.75
23.88
23.22
24.80
27.72
27.76
30.38
31.78
26.90
27.76
25.69
29
6.935
P/E ratio (avg)x
17.49
18.56
17.11
18.92
18.55
18.40
18.60
18.16
18.08
17.66
27.74
18.16
18.28
27
36.10
EV/EBITx
24.97
23.42
22.55
22.40
22.39
23.04
23.18
20.05
21.38
20.44
10.60
21.38
22.47
48
29.96
FCF yield (avg)%
11.69
8.92
11.39
12.16
9.55
10.13
11.63
10.03
11.98
12.06
7.15
11.63
11.51
35
24.05
FCF margin%
0.40
2.81
1.55
0.40
1.38
3.21
4.99
7.26
8.41
10.67
20.59
7.26
3.01
15
0.676
FCF / Net incomex
1.407
1.380
1.390
1.430
1.577
1.621
1.581
1.501
1.469
1.413
0.691
1.501
1.450
12
9.69
ROIC%
14.33
11.98
14.97
16.70
16.81
19.79
20.02
17.50
16.42
15.90
3.79
17.50
16.56
19
4.81
Return on equity%
3.71
1.64
2.29
0.40
2.19
0.40
0.40
0.40
0.40
0.40
29.86
0.40
0.40
7
18.56
Return on assets%
17.68
16.32
14.78
13.51
12.01
10.77
13.24
14.17
16.71
15.93
2.37
14.17
14.48
61
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
10.26%
7.30%
—
3.56
EPS growth%
24.62
25.15
25.00
26.03
28.96
28.09
25.82
23.49
20.66
23.57
16.58
23.57
25.08
68
0.03
Bookvalue per shRM
0.03
0.03
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.02
(0.28%)
2.03%
—
0.03
FCF per shareRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.06
0.06
0.01
7.58%
6.85%
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
—
(0.39%)
(0.22%)
—
14.72
Div yield (avg)%
20.53
23.10
25.19
25.08
25.21
22.81
22.17
23.85
26.46
26.17
12.84
23.85
24.46
89
19.62
Payout ratio%
18.38
18.07
17.20
17.72
15.03
17.86
14.91
17.11
15.45
17.59
2.07
17.11
17.39
28
420.7
Shares (diluted)M
458.0
435.5
429.3
409.5
413.9
409.3
418.5
402.0
391.2
449.1
417.1
1.65%
(0.66%)
77
9.59
Buyback yield%
23.57
22.26
24.79
24.59
24.94
27.32
25.15
26.51
27.93
25.19
29.92
26.51
25.04
91
0.116
D/E ratiox
0.516
0.479
0.418
0.447
0.483
0.488
0.514
0.453
0.464
0.500
0.943
0.488
0.481
37
4.682
Enterprise valueRM M
35.22
38.81
39.17
38.70
45.37
50.90
49.86
53.33
60.35
65.78
24.34
7.71%
5.86%
35
13.46
LT debtRM M
11.19
10.84
11.71
10.72
10.72
11.54
11.82
12.72
12.44
12.30
32.92
2.80%
1.67%
46
Cost of revenue
2.95%
0.98×
Operating expenses
3.70%
1.06×
Cash and investments
14.20%
Spread over hurdle
(1.22%)