11.11
RevenueRM M
4.627
5.091
5.588
6.174
6.823
7.459
7.962
8.497
9.106
9.637
12.27
7.15%
8.71%
52
25.09
Revenue growth%
18.91
20.42
20.89
22.00
22.04
23.29
21.99
24.94
24.48
23.84
29.13
23.84
22.02
41
2.61
Gross margin%
9.08
10.56
13.34
13.20
12.91
11.73
13.62
14.24
15.71
14.18
23.28
14.18
13.27
70
18.93
Operating margin%
13.25
13.40
13.34
10.79
13.25
11.38
10.93
12.62
14.36
16.92
24.35
12.62
13.25
31
25.24
Net margin%
18.19
20.50
20.08
19.31
20.70
17.72
18.42
15.61
14.97
17.39
28.66
17.39
18.30
92
34.17
P/E ratio (avg)x
8.151
7.892
7.286
8.007
7.409
7.525
8.429
8.250
7.923
7.687
20.04
7.923
7.907
8
20.81
EV/EBITx
22.71
24.61
27.19
31.50
34.37
39.53
47.57
48.53
58.43
69.70
6.372
48.53
36.95
11
15.66
FCF yield (avg)%
24.80
22.06
19.63
21.37
23.26
25.85
27.57
29.79
27.84
28.27
29.12
27.84
25.32
34
19.82
FCF margin%
15.00
14.54
12.56
10.32
10.87
11.15
11.34
9.17
11.07
14.07
14.47
11.15
11.25
42
0.450
FCF / Net incomex
1.318
1.369
1.344
1.420
1.631
1.717
1.837
1.942
2.198
2.233
0.513
1.942
1.674
85
12.97
ROIC%
13.22
14.91
16.73
13.94
13.26
13.03
14.07
13.68
12.90
14.87
11.07
13.68
13.81
93
13.29
Return on equity%
18.08
20.85
21.03
20.28
22.99
21.39
20.27
17.81
16.46
16.60
14.51
17.81
20.27
27
24.78
Return on assets%
30.23
30.60
28.61
31.41
30.76
32.77
30.08
27.28
26.53
28.68
18.86
28.68
30.16
26
0.02
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.22%
2.04%
—
8.24
EPS growth%
2.93
4.01
3.54
4.27
3.57
3.08
2.29
0.40
1.39
0.40
12.51
1.39
3.00
54
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.06%)
(0.08%)
—
—
FCF per shareRM
0.04
0.03
0.03
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.02
0.80%
(0.29%)
—
0.02
Dividend per shRM
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.58%)
(4.35%)
—
25.03
Div yield (avg)%
25.49
22.66
20.61
21.33
21.22
24.09
24.03
21.20
19.84
17.12
19.70
21.20
21.28
42
16.67
Payout ratio%
6.07
6.13
5.26
6.20
5.01
3.55
3.78
4.71
1.80
1.20
2.69
3.55
4.86
24
367.4
Shares (diluted)M
448.0
475.5
544.1
497.7
554.4
582.7
646.1
599.7
552.0
575.7
356.1
0.76%
2.89%
41
28.37
Buyback yield%
3.73
6.58
5.89
6.98
7.67
4.85
3.00
1.68
2.97
3.80
24.82
3.00
4.33
89
1.236
D/E ratiox
1.983
1.934
2.030
2.055
2.236
2.343
2.723
2.776
2.895
3.018
1.273
2.776
2.290
60
3.549
Enterprise valueRM M
4.201
3.663
3.671
3.757
3.980
4.047
3.836
3.678
3.645
3.328
5.888
(3.52%)
(2.79%)
30
12.38
LT debtRM M
14.49
13.72
14.26
15.34
15.45
14.63
14.29
14.01
13.32
12.49
11.87
(4.16%)
(0.09%)
73
Cost of revenue
8.86%
1.01×
Operating expenses
8.46%
0.98×
Cash and investments
14.89%
Spread over hurdle
(0.36%)