29.84
RevenueRM M
42.19
42.04
42.60
42.82
42.66
42.33
42.49
42.14
41.62
41.24
32.18
(0.68%)
(0.02%)
63
18.28
Revenue growth%
10.16
11.16
8.21
6.43
5.34
5.64
5.09
4.10
2.17
3.36
22.48
4.10
5.49
22
10.73
Gross margin%
22.37
22.98
22.00
19.74
17.84
16.38
14.59
12.98
14.98
13.46
11.49
14.59
17.11
9
17.65
Operating margin%
28.21
27.80
25.49
24.21
22.53
24.57
23.84
21.37
19.91
17.95
6.03
21.37
24.02
79
20.43
Net margin%
15.63
13.77
16.43
17.74
18.90
16.85
19.37
21.61
21.17
23.31
11.11
21.17
18.32
92
14.25
P/E ratio (avg)x
29.90
34.34
35.72
40.30
38.82
39.30
44.92
43.21
41.12
42.56
29.96
42.56
39.80
21
18.97
EV/EBITx
51.10
58.29
60.47
64.72
71.47
79.09
84.26
87.56
90.26
93.44
28.91
87.56
75.28
12
12.62
FCF yield (avg)%
29.08
29.53
26.82
24.55
21.86
24.22
24.93
24.32
21.99
23.14
9.05
24.22
24.44
80
11.79
FCF margin%
17.50
16.50
13.75
15.91
16.12
14.52
17.43
18.75
16.36
15.04
4.34
16.36
16.24
69
0.904
FCF / Net incomex
0.204
0.201
0.211
0.244
0.236
0.267
0.264
0.306
0.315
0.350
0.372
0.306
0.254
42
21.43
ROIC%
8.72
8.72
11.66
9.33
11.63
10.43
11.15
11.59
14.31
13.17
4.82
11.59
11.37
16
13.73
Return on equity%
3.00
2.95
2.03
1.78
3.52
2.65
2.25
0.40
2.25
3.89
25.07
2.25
2.45
65
3.15
Return on assets%
5.33
5.84
6.05
4.96
6.77
9.22
10.14
12.89
12.87
13.94
21.78
12.87
7.99
65
0.03
EPSRM
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.06
0.07
0.06
0.03
(4.14%)
(2.27%)
—
27.26
EPS growth%
19.78
18.86
19.40
21.46
21.62
23.48
26.18
24.27
24.27
24.52
9.83
24.27
22.55
25
0.05
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(0.74%)
(0.65%)
—
0.04
FCF per shareRM
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.02
(1.16%)
2.72%
—
0.02
Dividend per shRM
0.06
0.07
0.07
0.08
0.08
0.10
0.11
0.13
0.14
0.14
0.03
11.13%
9.89%
—
7.97
Div yield (avg)%
13.62
10.87
12.68
14.46
13.99
15.37
12.65
13.25
15.43
17.65
29.49
15.37
13.80
74
22.93
Payout ratio%
19.90
22.29
20.69
20.75
19.34
16.86
17.20
16.19
17.07
17.60
29.29
17.07
18.47
41
445.3
Shares (diluted)M
578.9
562.1
593.0
587.4
683.3
716.6
817.3
820.5
931.7
976.7
464.9
7.41%
5.03%
14
13.93
Buyback yield%
2.51
0.40
0.40
1.52
0.97
3.45
1.60
3.54
5.71
6.39
7.05
3.54
2.05
6
0.584
D/E ratiox
0.702
0.665
0.669
0.670
0.626
0.587
0.664
0.652
0.649
0.695
0.598
0.652
0.664
34
20.77
Enterprise valueRM M
41.20
47.61
46.62
44.80
48.92
48.48
54.94
59.64
69.41
68.14
24.20
6.85%
5.59%
85
19.77
LT debtRM M
51.27
56.89
55.01
54.46
56.92
53.67
54.51
57.67
54.25
49.35
4.056
(2.81%)
(1.15%)
77
Cost of revenue
0.02%
1.00×
Operating expenses
(0.08%)
0.99×
Cash and investments
16.26%
Spread over hurdle
17.24%