64.18
RevenueRM M
60.14
63.95
68.49
74.74
79.02
86.49
94.50
102.1
108.9
116.4
65.85
8.05%
7.73%
24
24.91
Revenue growth%
26.56
27.24
28.86
30.55
32.88
34.89
33.08
35.92
37.14
34.18
13.65
34.89
32.98
68
2.96
Gross margin%
1.04
1.62
0.40
1.22
0.40
0.40
1.08
0.40
0.40
0.40
4.76
0.40
0.40
60
12.31
Operating margin%
15.02
15.01
12.91
12.95
15.60
13.33
12.93
10.66
8.58
9.48
21.51
10.66
12.94
55
2.73
Net margin%
11.32
12.50
11.09
8.24
5.70
3.73
5.72
3.24
4.43
2.81
19.39
3.73
5.71
80
12.26
P/E ratio (avg)x
71.69
71.60
75.40
76.78
88.86
88.78
91.21
89.71
91.88
101.2
11.10
91.21
88.82
31
12.09
EV/EBITx
15.40
16.64
18.07
15.80
15.84
15.42
16.35
15.00
14.06
14.96
18.87
15.00
15.61
8
20.73
FCF yield (avg)%
28.83
26.38
24.50
22.77
23.20
23.26
21.55
20.45
17.88
18.22
26.31
20.45
22.99
37
20.67
FCF margin%
7.06
8.73
5.91
6.67
8.49
5.74
8.60
7.62
7.83
5.25
12.85
7.62
7.34
63
0.969
FCF / Net incomex
0.400
0.404
0.435
0.414
0.428
0.434
0.427
0.470
0.482
0.480
0.869
0.470
0.431
17
18.62
ROIC%
33.72
30.99
32.10
31.23
28.46
28.11
29.00
29.78
29.94
31.08
11.94
29.78
30.47
60
7.69
Return on equity%
2.48
4.60
4.48
1.64
0.40
0.69
2.96
3.38
0.78
0.40
25.57
0.78
2.06
6
20.07
Return on assets%
2.20
0.40
1.77
0.90
0.40
0.99
3.60
4.61
5.23
8.04
29.17
4.61
1.98
53
0.03
EPSRM
0.25
0.29
0.35
0.35
0.38
0.42
0.50
0.57
0.58
0.60
0.04
9.94%
10.99%
—
23.20
EPS growth%
1.96
0.40
2.72
4.39
2.99
0.40
0.40
0.40
2.53
0.99
3.71
0.40
1.47
68
0.07
Bookvalue per shRM
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.05
0.06
(5.54%)
(3.86%)
—
0.07
FCF per shareRM
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
(2.39%)
(2.46%)
—
0.13
Dividend per shRM
0.17
0.20
0.22
0.25
0.27
0.32
0.39
0.45
0.48
0.55
0.12
15.87%
13.81%
—
14.51
Div yield (avg)%
36.49
34.63
31.85
34.35
35.87
37.23
34.36
35.42
33.00
30.46
14.60
34.36
34.49
82
9.59
Payout ratio%
17.28
18.20
19.14
17.98
18.36
18.70
17.96
19.38
19.10
17.46
8.19
18.70
18.28
23
434.5
Shares (diluted)M
474.5
465.8
465.2
525.1
548.5
577.1
628.8
676.9
647.2
621.4
445.9
2.53%
2.27%
57
4.79
Buyback yield%
15.81
18.55
20.33
21.39
20.90
23.21
20.29
23.28
21.18
18.59
8.26
21.18
20.61
32
1.454
D/E ratiox
1.214
1.303
1.365
1.479
1.288
1.128
1.040
0.950
1.006
0.937
0.974
1.006
1.171
76
43.47
Enterprise valueRM M
72.22
73.24
67.28
60.24
57.78
59.61
59.85
60.42
65.47
60.89
34.45
1.06%
(1.03%)
41
82.32
LT debtRM M
76.63
75.13
79.25
72.46
74.24
69.53
65.35
71.60
64.06
60.97
87.74
(3.86%)
(2.31%)
46
Cost of revenue
7.73%
1.00×
Operating expenses
8.08%
1.03×
Cash and investments
15.75%
Spread over hurdle
(7.38%)