4.593
RevenueRM M
35.90
37.59
39.48
41.25
43.36
44.54
45.99
47.14
50.02
52.20
4.722
3.78%
4.34%
19
11.25
Revenue growth%
21.22
20.20
18.40
20.80
23.44
22.54
19.60
21.55
21.09
23.73
29.78
21.55
21.16
55
28.30
Gross margin%
32.73
32.87
30.22
32.99
34.14
34.31
35.09
34.43
36.12
38.57
28.04
35.09
34.23
62
24.43
Operating margin%
16.59
14.97
15.03
17.18
14.71
16.94
14.28
13.64
12.06
12.43
14.53
13.64
14.84
79
17.54
Net margin%
16.15
16.58
16.99
14.08
16.83
19.70
19.86
20.74
23.41
21.26
14.17
20.74
18.35
62
9.259
P/E ratio (avg)x
13.20
13.92
14.13
13.10
13.91
14.46
14.65
13.94
13.48
13.84
32.40
13.94
13.92
27
12.32
EV/EBITx
24.48
25.66
26.80
24.09
26.44
29.29
29.05
27.34
30.12
30.98
22.65
29.29
27.07
31
6.82
FCF yield (avg)%
19.92
22.51
24.24
25.44
23.85
22.00
19.74
19.40
18.28
15.85
6.66
19.40
20.96
12
12.38
FCF margin%
23.66
24.37
22.28
24.11
22.49
19.98
18.36
20.84
23.40
21.70
18.13
20.84
22.38
66
0.606
FCF / Net incomex
1.073
0.976
1.066
0.964
0.986
1.040
0.906
0.968
0.865
0.780
1.628
0.906
0.972
48
28.70
ROIC%
34.51
33.41
35.85
35.41
37.37
36.96
34.50
33.40
31.46
31.72
27.80
33.40
34.51
84
24.94
Return on equity%
0.40
0.40
0.40
0.94
0.47
0.40
0.40
0.40
0.40
2.34
24.44
0.40
0.40
16
22.10
Return on assets%
20.91
19.38
21.85
23.21
23.69
23.94
21.71
19.76
19.71
20.08
19.57
20.08
21.31
28
0.05
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(0.75%)
(1.14%)
—
26.58
EPS growth%
11.64
9.23
11.18
9.21
12.11
13.32
11.22
10.70
7.75
9.28
11.57
10.70
10.94
38
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.04
0.04%
(3.10%)
—
0.04
FCF per shareRM
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.06
(2.32%)
(1.75%)
—
0.02
Dividend per shRM
0.08
0.09
0.09
0.11
0.12
0.13
0.13
0.16
0.15
0.17
0.06
8.54%
9.93%
—
2.48
Div yield (avg)%
19.35
18.52
16.39
14.86
16.22
18.45
15.61
17.31
18.39
18.64
11.88
18.39
17.85
69
15.21
Payout ratio%
22.36
20.68
22.83
24.89
23.43
25.41
27.51
28.64
29.79
30.58
12.22
28.64
25.15
67
402.8
Shares (diluted)M
355.1
373.9
390.5
362.6
332.7
356.7
319.2
284.1
249.6
234.4
406.3
(6.76%)
(3.68%)
60
14.30
Buyback yield%
24.72
24.37
21.59
22.62
22.46
22.68
20.67
18.67
18.60
20.27
10.04
20.27
22.02
62
0.943
D/E ratiox
1.563
1.579
1.717
1.781
1.791
1.703
1.834
1.845
2.036
1.939
1.796
1.845
1.786
89
26.23
Enterprise valueRM M
16.62
16.99
19.25
22.24
23.79
24.74
27.51
31.85
35.66
36.36
10.60
8.85%
8.64%
84
26.46
LT debtRM M
20.56
20.95
18.73
20.39
19.79
20.27
21.92
22.13
22.29
19.39
16.76
(0.41%)
0.01%
52
Cost of revenue
4.23%
0.99×
Operating expenses
4.57%
1.02×
Property and equipment
20.16%
Goodwill & intangibles
13.76%
Spread over hurdle
82.75%