15.25
RevenueRM M
12.08
13.30
14.44
15.70
16.98
18.60
19.96
21.43
23.21
25.54
15.94
8.51%
8.48%
66
3.32
Revenue growth%
16.29
17.62
16.14
18.52
16.13
17.32
18.79
16.88
14.95
17.34
25.43
17.32
17.10
73
8.51
Gross margin%
6.95
8.55
11.04
8.82
11.36
10.91
10.18
10.41
10.84
10.57
7.69
10.57
10.49
37
22.59
Operating margin%
6.09
7.93
9.76
7.48
5.68
6.28
8.85
7.86
9.81
9.49
23.87
8.85
7.90
13
12.11
Net margin%
8.62
7.73
6.88
7.49
6.04
4.09
5.67
5.32
7.36
7.47
24.43
5.67
7.12
56
8.240
P/E ratio (avg)x
12.72
13.38
14.10
14.77
16.06
15.33
16.74
17.90
20.11
21.70
20.87
17.90
15.69
47
27.49
EV/EBITx
41.96
46.68
51.41
55.13
50.36
50.27
49.59
47.40
49.52
53.14
14.01
49.59
49.93
92
9.43
FCF yield (avg)%
24.20
23.14
25.03
23.66
24.82
27.08
24.93
26.31
27.23
29.43
27.05
27.08
24.98
67
19.52
FCF margin%
26.59
29.29
31.73
29.44
31.39
31.88
28.89
30.87
32.09
33.09
10.66
31.88
31.13
68
0.440
FCF / Net incomex
1.919
2.093
1.949
1.924
2.126
2.267
2.263
2.117
2.006
1.960
0.778
2.117
2.050
83
21.35
ROIC%
7.45
8.21
6.99
7.48
8.38
7.99
8.95
6.36
6.57
6.16
3.63
6.57
7.46
54
11.57
Return on equity%
18.88
21.12
21.62
23.91
21.53
18.80
20.39
20.07
18.49
17.01
15.08
18.80
20.23
37
2.99
Return on assets%
22.32
19.50
19.89
19.66
19.21
20.91
22.66
25.41
25.10
27.87
10.63
25.10
21.61
28
0.05
EPSRM
0.07
0.08
0.09
0.09
0.09
0.09
0.09
0.10
0.12
0.14
0.06
8.24%
8.00%
—
11.22
EPS growth%
6.59
7.95
5.74
6.14
7.70
5.58
4.21
5.32
3.73
4.27
15.37
4.27
5.66
84
0.05
Bookvalue per shRM
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.04
4.83%
3.66%
—
0.02
FCF per shareRM
0.09
0.10
0.12
0.13
0.14
0.16
0.18
0.21
0.23
0.25
0.06
12.07%
11.26%
—
0.01
Dividend per shRM
0.07
0.07
0.08
0.08
0.09
0.09
0.08
0.09
0.10
0.11
0.03
5.36%
5.09%
—
4.43
Div yield (avg)%
3.66
1.79
3.81
4.86
3.43
4.13
2.74
0.57
0.40
0.40
18.69
0.57
3.09
95
29.21
Payout ratio%
14.40
16.53
16.59
13.93
11.47
9.47
7.33
6.94
9.23
7.25
22.80
7.33
10.47
79
374.1
Shares (diluted)M
367.2
347.0
327.6
340.8
303.3
290.8
285.9
255.6
284.3
287.5
379.0
(1.06%)
(2.22%)
68
13.32
Buyback yield%
21.17
19.41
21.47
20.68
21.20
22.92
25.22
25.82
27.54
24.94
20.84
25.22
22.20
78
0.765
D/E ratiox
1.944
2.023
2.209
2.381
2.194
2.389
2.249
2.414
2.272
2.175
1.542
2.272
2.229
79
1.888
Enterprise valueRM M
17.00
17.62
18.98
19.91
18.75
18.54
17.55
19.44
17.55
16.90
4.293
(2.06%)
0.23%
54
16.78
LT debtRM M
1.105
0.993
1.088
1.055
0.953
0.947
0.877
0.796
0.764
0.800
7.311
(3.43%)
(2.76%)
21
Cost of revenue
8.60%
1.01×
Operating expenses
8.84%
1.03×
Spread over hurdle
84.13%