3.848
RevenueRM M
55.09
55.37
55.93
58.10
58.39
58.99
61.14
62.79
65.13
66.71
4.156
2.70%
2.19%
69
17.29
Revenue growth%
13.64
13.36
12.37
12.99
10.47
11.63
12.53
15.26
12.88
10.61
19.88
12.53
12.70
84
26.47
Gross margin%
25.40
24.75
26.35
24.16
21.95
19.24
16.81
14.30
14.79
14.75
19.74
14.79
20.59
35
16.80
Operating margin%
8.08
5.22
3.33
1.92
0.64
0.40
0.40
0.40
2.79
2.34
21.10
0.40
2.13
66
17.61
Net margin%
11.85
12.75
10.83
9.26
9.81
8.93
9.69
7.32
8.74
8.12
7.60
8.74
9.47
21
30.03
P/E ratio (avg)x
27.40
28.85
30.97
29.81
32.69
30.69
31.80
32.18
31.58
33.81
34.22
31.80
31.27
67
28.78
EV/EBITx
12.34
12.39
12.49
13.37
15.29
15.48
14.84
13.68
13.57
12.61
24.58
13.68
13.47
66
10.10
FCF yield (avg)%
10.15
9.70
9.96
8.17
8.02
10.21
11.95
14.22
13.83
16.61
25.83
13.83
10.18
71
4.26
FCF margin%
9.04
11.01
8.58
9.21
7.66
8.49
7.56
10.05
12.78
15.29
16.18
10.05
9.12
7
1.597
FCF / Net incomex
0.852
0.795
0.747
0.709
0.641
0.630
0.544
0.484
0.525
0.535
1.153
0.535
0.636
78
11.42
ROIC%
26.06
25.32
23.54
24.73
24.71
26.94
28.95
26.94
28.49
29.83
26.37
28.49
26.50
12
6.68
Return on equity%
4.40
6.74
5.80
8.62
6.61
7.91
7.44
9.45
9.86
11.98
5.00
9.45
7.67
22
2.52
Return on assets%
9.63
9.23
10.60
11.80
9.40
10.58
10.98
13.57
14.56
13.70
14.44
13.57
10.79
94
0.06
EPSRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.06
0.06
0.06
9.98%
9.54%
—
22.19
EPS growth%
8.58
9.54
9.99
7.45
6.54
7.89
6.84
9.38
9.19
9.94
14.52
9.19
8.89
42
0.04
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.02
0.02
(7.60%)
(2.50%)
—
0.06
FCF per shareRM
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.02
3.47%
7.82%
—
0.03
Dividend per shRM
0.07
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.06
0.07
0.01
(3.62%)
0.42%
—
13.76
Div yield (avg)%
22.24
22.39
25.16
23.79
25.75
28.11
30.69
28.16
28.19
27.07
6.31
28.16
26.41
74
5.42
Payout ratio%
13.17
13.45
15.43
13.91
11.17
10.84
13.64
12.36
14.43
17.17
23.64
13.64
13.55
24
591.8
Shares (diluted)M
388.4
355.9
359.1
327.3
358.4
363.4
393.4
401.5
390.6
394.5
587.2
1.94%
(1.02%)
17
18.55
Buyback yield%
25.36
25.68
24.30
27.09
24.43
26.99
28.45
28.28
27.98
25.51
19.44
27.98
26.33
48
0.942
D/E ratiox
0.811
0.872
0.857
0.805
0.752
0.743
0.725
0.726
0.790
0.794
1.772
0.743
0.792
46
55.47
Enterprise valueRM M
23.97
25.27
23.81
23.84
23.87
21.76
19.93
21.57
20.76
19.74
37.91
(3.73%)
(2.44%)
25
35.50
LT debtRM M
35.19
30.99
33.76
35.52
37.34
37.55
37.53
37.22
39.25
37.04
39.65
(0.16%)
(0.56%)
90
Cost of revenue
2.19%
1.00×
Operating expenses
2.41%
1.02×
Property and equipment
16.56%
Goodwill & intangibles
16.20%
Spread over hurdle
(6.82%)