5.823
RevenueRM M
16.84
18.60
19.76
21.79
23.20
25.07
26.89
28.79
31.41
34.04
6.218
7.97%
8.07%
83
26.99
Revenue growth%
9.51
6.63
5.25
3.58
5.65
5.43
5.52
5.49
6.52
7.44
13.36
5.52
5.59
75
20.44
Gross margin%
32.74
31.83
31.21
34.01
33.65
33.73
31.42
32.14
31.87
32.76
9.21
32.14
32.44
23
6.87
Operating margin%
3.50
2.39
0.40
0.40
2.28
3.35
0.74
1.55
1.32
3.08
20.17
1.55
1.91
27
8.60
Net margin%
23.97
26.04
25.57
23.29
21.61
19.33
20.43
17.51
14.89
12.28
6.88
17.51
21.02
39
18.87
P/E ratio (avg)x
27.31
25.02
23.01
24.17
26.25
23.16
24.77
23.34
20.94
23.10
9.643
23.16
23.76
78
29.15
EV/EBITx
72.15
87.44
86.09
94.57
113.7
120.7
133.1
146.9
151.7
175.2
10.72
146.9
117.2
71
18.37
FCF yield (avg)%
21.26
18.85
20.22
18.88
17.52
16.15
15.26
16.19
18.82
16.40
5.61
16.19
18.17
59
25.49
FCF margin%
25.08
27.30
26.36
25.01
22.26
20.12
18.10
18.83
19.44
18.97
25.73
18.97
21.19
59
1.189
FCF / Net incomex
1.905
2.285
2.586
3.071
3.282
3.895
3.861
4.247
4.949
5.545
1.045
4.247
3.571
83
21.61
ROIC%
2.80
1.40
1.35
0.40
0.40
0.85
2.59
0.77
0.43
0.40
15.44
0.77
0.81
55
18.65
Return on equity%
5.43
8.37
9.34
8.61
6.55
4.07
3.40
3.65
0.77
0.40
14.19
3.40
4.75
80
14.76
Return on assets%
6.24
6.70
6.72
9.32
8.24
10.06
8.60
9.48
9.42
7.30
20.15
9.42
8.42
36
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
1.85%
(0.75%)
—
8.98
EPS growth%
5.60
7.10
9.38
6.90
5.16
3.11
3.51
4.25
4.38
3.50
26.70
3.51
4.77
66
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
—
3.18%
4.09%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.18%
0.59%
—
0.02
Dividend per shRM
0.01
0.01
—
—
—
—
—
—
—
—
0.02
0.20%
(1.69%)
—
17.05
Div yield (avg)%
21.67
21.59
21.25
21.24
22.19
25.02
23.93
22.38
21.81
19.19
24.67
22.38
21.74
47
15.23
Payout ratio%
12.65
15.34
13.17
11.80
11.35
11.14
9.30
12.09
10.54
13.23
21.79
11.14
11.94
37
490.1
Shares (diluted)M
617.3
648.9
653.1
670.7
614.9
544.2
550.8
536.7
533.2
498.5
503.7
(4.11%)
(2.08%)
22
6.95
Buyback yield%
28.37
25.75
26.04
28.95
29.11
31.14
30.91
29.54
28.14
29.62
21.25
29.62
29.03
65
0.475
D/E ratiox
1.459
1.372
1.395
1.406
1.443
1.627
1.831
1.725
2.024
2.046
0.409
1.831
1.543
81
24.91
Enterprise valueRM M
29.29
28.50
30.84
32.82
35.60
41.39
41.37
46.50
47.96
46.34
13.67
5.41%
4.27%
7
2.768
LT debtRM M
6.310
6.470
6.855
6.708
7.402
7.063
8.186
7.704
8.504
9.070
41.17
4.15%
4.43%
25
Cost of revenue
8.14%
1.01×
Operating expenses
7.95%
0.99×
Spread over hurdle
(4.24%)