3.546
RevenueRM M
26.50
26.47
26.45
27.03
27.60
28.02
28.28
27.74
27.66
28.44
3.962
0.61%
0.99%
29
26.19
Revenue growth%
14.58
13.52
11.15
14.01
12.91
10.36
13.12
13.99
11.23
14.08
29.97
13.12
13.32
13
20.23
Gross margin%
24.76
23.01
23.92
26.25
27.31
27.32
26.76
29.53
31.02
31.30
3.50
29.53
27.04
40
5.09
Operating margin%
10.68
8.23
8.20
5.39
5.40
5.59
3.41
3.42
3.72
3.98
2.58
3.72
5.39
45
27.75
Net margin%
21.99
22.38
21.14
18.48
21.11
19.96
20.81
18.58
16.08
14.72
5.70
18.58
20.38
88
31.40
P/E ratio (avg)x
25.75
25.46
24.90
27.83
31.02
29.92
33.67
37.84
39.49
41.91
37.83
37.84
30.47
55
33.41
EV/EBITx
6.148
5.546
5.135
4.465
3.907
3.716
4.044
3.629
3.284
3.015
25.28
3.629
3.975
90
15.44
FCF yield (avg)%
24.98
22.07
23.87
22.27
24.26
22.19
21.06
22.28
21.08
21.93
6.67
21.93
22.23
84
29.39
FCF margin%
12.38
12.41
13.77
14.31
14.98
13.82
15.77
16.16
15.51
13.69
12.32
15.51
14.06
14
1.252
FCF / Net incomex
0.530
0.538
0.583
0.622
0.673
0.655
0.684
0.772
0.803
0.860
1.719
0.772
0.664
69
17.25
ROIC%
2.38
2.26
4.38
4.51
5.44
8.04
10.01
10.38
9.21
9.22
27.35
9.22
6.74
51
28.76
Return on equity%
15.16
16.58
19.45
16.94
15.81
15.45
13.64
10.81
13.49
13.73
17.65
13.64
15.30
21
19.76
Return on assets%
2.25
2.46
3.89
5.14
7.00
4.84
6.23
6.59
5.95
4.46
7.09
5.95
4.99
27
0.03
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
7.22%
2.06%
—
22.08
EPS growth%
5.95
8.87
6.29
5.43
2.60
2.42
3.30
2.39
3.91
4.22
15.87
3.30
4.07
12
0.03
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.54%
1.26%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
3.84%
3.32%
—
0.01
Dividend per shRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.92%
3.02%
—
9.73
Div yield (avg)%
22.89
23.13
23.33
24.77
25.95
27.46
26.12
27.30
25.23
26.87
6.21
26.87
25.59
29
26.66
Payout ratio%
24.82
25.15
26.37
27.86
28.57
27.83
28.98
30.39
32.45
31.52
10.63
30.39
28.22
16
584.4
Shares (diluted)M
488.6
464.0
463.4
450.1
474.6
496.3
547.8
602.9
618.7
577.4
615.3
4.00%
1.88%
88
22.52
Buyback yield%
27.02
28.65
25.77
26.78
27.31
29.50
28.92
26.86
26.99
25.92
15.62
26.99
27.00
71
1.197
D/E ratiox
2.836
2.838
3.310
3.252
3.396
3.752
4.041
4.209
4.587
4.820
1.339
4.209
3.574
21
4.399
Enterprise valueRM M
16.54
15.55
16.64
14.98
16.48
16.28
16.18
18.00
16.62
18.56
6.856
2.40%
1.44%
64
11.42
LT debtRM M
6.813
6.243
6.102
5.615
5.566
5.887
5.332
5.600
6.128
5.589
18.92
0.08%
(3.15%)
59
Cost of revenue
0.99%
1.00×
Operating expenses
0.99%
1.00×
Spread over hurdle
55.28%