6.285
RevenueRM M
20.11
20.37
20.90
21.25
21.74
21.68
21.90
22.77
23.27
23.44
7.022
1.52%
1.52%
64
23.01
Revenue growth%
30.69
30.77
31.31
29.47
30.37
32.87
31.31
33.08
33.92
31.35
12.48
32.87
31.31
86
7.84
Gross margin%
1.85
2.11
0.40
0.40
0.40
1.46
4.19
5.37
5.02
3.54
14.28
4.19
1.98
56
14.40
Operating margin%
4.13
4.11
5.73
5.16
2.44
3.54
4.19
2.76
4.42
2.81
22.72
3.54
4.12
13
20.04
Net margin%
0.40
0.40
0.40
2.08
0.40
1.63
2.70
4.59
3.46
6.23
2.29
3.46
1.86
58
17.07
P/E ratio (avg)x
8.473
8.343
7.632
8.075
8.950
8.670
8.234
8.642
9.683
10.17
11.57
8.670
8.558
69
36.73
EV/EBITx
30.36
31.75
32.14
32.80
31.45
31.25
30.87
29.68
27.61
27.72
14.84
29.68
31.06
16
19.50
FCF yield (avg)%
25.73
23.49
23.94
20.99
21.60
24.16
24.12
22.77
19.86
20.40
11.10
22.77
23.13
37
11.53
FCF margin%
1.34
3.67
2.55
4.87
5.22
7.87
7.37
6.10
3.11
1.94
9.33
6.10
4.27
75
0.140
FCF / Net incomex
0.839
0.898
0.846
0.840
0.791
0.810
0.782
0.737
0.652
0.629
1.230
0.737
0.800
93
13.36
ROIC%
17.89
16.50
14.09
12.37
9.83
12.60
10.68
7.94
6.60
8.70
26.35
8.70
11.52
90
7.00
Return on equity%
3.16
0.40
0.40
0.40
2.70
2.04
3.57
1.00
1.29
3.09
26.28
2.04
1.67
77
5.04
Return on assets%
0.40
0.40
2.32
4.40
6.07
8.50
7.09
7.78
9.79
10.69
21.36
8.50
6.58
95
0.01
EPSRM
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.01
2.72%
3.57%
—
2.35
EPS growth%
3.76
6.48
3.55
1.32
0.40
0.66
0.40
0.40
0.40
0.40
16.35
0.40
0.53
65
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
5.34%
1.92%
—
0.02
FCF per shareRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.94%
2.42%
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.55%
(1.08%)
—
8.49
Div yield (avg)%
0.40
2.83
1.69
3.35
3.19
3.46
6.34
8.96
6.09
8.52
3.37
6.34
3.40
60
12.12
Payout ratio%
12.99
10.52
10.25
10.09
9.84
10.79
10.17
11.49
12.78
10.71
3.88
10.79
10.62
95
554.3
Shares (diluted)M
470.9
491.6
487.0
462.1
434.4
442.3
401.0
437.6
481.2
463.8
540.1
1.32%
(0.09%)
61
18.11
Buyback yield%
18.55
17.51
19.30
16.68
14.43
15.00
15.80
16.38
13.42
12.46
20.38
15.00
16.09
64
0.608
D/E ratiox
0.711
0.671
0.731
0.707
0.678
0.712
0.691
0.686
0.664
0.701
0.200
0.691
0.696
13
17.15
Enterprise valueRM M
3.683
4.013
3.444
3.211
3.214
3.134
2.874
2.952
2.942
2.865
4.961
(2.28%)
(2.07%)
16
11.53
LT debtRM M
4.483
4.077
4.560
4.887
4.990
4.653
4.655
4.597
4.359
4.646
13.58
(1.42%)
(0.37%)
28
Cost of revenue
1.48%
1.00×
Operating expenses
1.38%
0.99×
Goodwill & intangibles
15.60%
Spread over hurdle
18.64%