72.24
RevenueRM M
49.38
51.70
55.06
58.62
61.25
63.30
67.77
71.10
73.22
76.44
78.13
4.53%
4.99%
76
17.95
Revenue growth%
0.40
2.80
2.86
4.06
5.03
7.16
8.23
6.33
6.91
7.04
18.90
7.04
5.68
50
22.64
Gross margin%
29.14
26.91
29.60
30.07
27.77
27.80
30.58
29.13
26.81
25.78
23.61
27.80
28.47
45
10.42
Operating margin%
0.98
3.80
1.34
0.40
0.40
0.40
0.40
0.40
0.40
1.24
7.29
0.40
0.40
13
8.27
Net margin%
17.46
17.03
15.55
15.12
16.74
16.22
16.08
15.41
13.25
13.80
22.69
15.41
15.82
42
14.41
P/E ratio (avg)x
25.21
27.01
29.51
25.69
27.59
30.57
26.93
27.93
25.78
25.68
9.169
26.93
26.97
6
25.81
EV/EBITx
7.724
8.397
8.938
8.501
9.136
8.930
8.351
8.685
8.714
8.762
22.95
8.714
8.699
74
12.38
FCF yield (avg)%
15.63
13.31
12.66
15.59
14.72
13.52
11.28
13.86
14.55
13.39
26.06
13.52
13.69
42
22.13
FCF margin%
10.93
7.95
8.67
7.85
5.29
6.11
7.39
9.10
10.04
8.66
29.59
8.66
8.31
13
1.511
FCF / Net incomex
0.647
0.658
0.630
0.695
0.687
0.787
0.891
1.016
1.076
1.119
1.034
1.016
0.741
16
11.61
ROIC%
14.01
15.53
17.48
15.49
17.43
17.79
20.72
19.00
18.07
16.07
18.42
18.07
17.45
61
4.95
Return on equity%
3.10
1.02
0.40
0.40
0.40
1.89
1.08
0.40
0.40
1.66
6.80
1.08
0.71
94
18.81
Return on assets%
16.73
14.32
17.03
17.03
17.63
18.93
21.16
18.49
19.02
19.05
12.83
19.02
18.06
51
0.06
EPSRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.07
6.42%
7.26%
—
26.55
EPS growth%
27.89
26.98
26.73
24.95
22.84
20.04
20.70
18.58
20.15
17.18
3.10
20.04
21.77
92
0.05
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.07
3.94%
5.62%
—
0.06
FCF per shareRM
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.09
0.09
0.09
0.03
2.84%
1.88%
—
0.05
Dividend per shRM
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
7.88%
7.86%
—
24.16
Div yield (avg)%
22.42
20.72
17.78
15.02
15.38
12.87
13.85
11.17
10.21
11.25
29.16
11.25
14.44
66
17.67
Payout ratio%
22.44
19.61
20.04
21.64
20.46
18.96
20.29
18.03
18.17
18.12
23.30
18.17
19.82
12
0.822
Shares (diluted)B
1.113
1.077
1.206
1.424
1.436
1.603
1.684
1.885
1.908
2.212
0.802
9.03%
8.56%
9
3.53
Buyback yield%
1.66
0.40
0.40
3.16
1.50
2.25
2.79
2.98
4.46
6.11
6.60
2.98
2.52
62
1.143
D/E ratiox
1.531
1.520
1.339
1.273
1.214
1.300
1.207
1.213
1.275
1.380
1.325
1.275
1.287
38
52.02
Enterprise valueRM M
30.93
30.85
32.40
37.49
38.36
38.85
43.74
50.07
55.79
64.16
41.66
10.84%
8.70%
79
12.69
LT debtRM M
35.26
33.33
37.53
41.64
43.68
50.68
50.15
57.58
65.32
62.75
68.71
7.51%
6.04%
83
Cost of revenue
5.31%
1.03×
Operating expenses
4.61%
0.96×
Cash and investments
18.40%
Spread over hurdle
10.90%