17.43
RevenueRM M
57.15
59.28
61.58
66.70
70.31
73.42
78.02
81.39
87.76
92.66
18.36
5.67%
5.81%
74
28.34
Revenue growth%
10.21
13.01
14.18
15.88
13.96
11.26
9.64
10.49
11.65
9.42
19.65
10.49
11.45
69
10.69
Gross margin%
11.59
13.01
15.34
16.00
15.98
17.44
16.98
17.52
20.21
18.88
17.62
17.52
16.49
25
6.30
Operating margin%
28.13
27.70
27.27
25.29
22.58
22.80
25.74
25.46
24.34
23.83
4.89
24.34
25.37
14
17.43
Net margin%
11.98
11.93
11.87
9.36
7.47
5.62
2.72
4.90
4.75
2.01
25.14
4.75
6.55
24
9.703
P/E ratio (avg)x
16.62
17.53
17.33
19.49
19.70
20.27
21.89
20.15
19.37
21.65
22.86
20.27
19.60
13
32.03
EV/EBITx
9.202
9.746
9.553
9.089
8.305
9.089
9.240
10.47
9.924
10.30
12.58
9.924
9.396
39
28.19
FCF yield (avg)%
10.01
10.98
11.00
9.15
6.53
5.20
3.54
3.98
3.45
5.04
28.92
3.98
5.87
31
7.06
FCF margin%
19.88
17.93
18.78
19.28
16.52
15.84
16.97
16.18
17.42
16.45
8.21
16.45
17.20
89
1.012
FCF / Net incomex
0.187
0.189
0.187
0.215
0.251
0.255
0.294
0.318
0.328
0.342
0.868
0.318
0.253
92
21.63
ROIC%
10.63
11.82
9.02
10.99
12.74
11.59
11.82
14.53
12.89
15.49
21.32
12.89
11.82
13
14.77
Return on equity%
16.38
17.71
20.29
17.59
18.88
20.03
18.94
17.37
15.45
14.94
16.73
17.37
17.65
84
19.78
Return on assets%
19.47
19.93
20.02
20.07
18.81
18.80
20.85
22.51
19.82
18.21
18.93
19.82
19.87
40
0.06
EPSRM
0.05
0.05
0.05
0.06
0.07
0.08
0.09
0.10
0.10
0.11
0.06
9.51%
9.89%
—
14.73
EPS growth%
19.74
19.56
17.75
15.42
14.29
14.13
13.34
15.57
17.61
18.95
12.88
15.57
16.59
64
0.06
Bookvalue per shRM
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.09
7.54%
6.92%
—
0.06
FCF per shareRM
0.04
0.04
0.04
0.05
0.06
0.07
0.06
0.07
0.07
0.08
0.10
7.07%
9.64%
—
0.02
Dividend per shRM
0.12
0.11
0.11
0.11
0.12
0.12
0.11
0.11
0.12
0.14
0.10
2.66%
2.40%
—
6.17
Div yield (avg)%
16.87
15.51
15.75
14.61
16.63
15.75
15.94
15.38
16.85
16.07
17.81
15.94
15.85
91
4.20
Payout ratio%
14.04
11.50
12.06
13.65
16.53
14.11
12.11
13.90
14.21
16.78
17.28
14.11
13.97
37
477.9
Shares (diluted)M
421.7
452.8
492.3
512.0
471.0
471.0
521.6
497.4
482.4
523.5
497.5
2.14%
2.68%
56
26.17
Buyback yield%
13.15
13.08
10.32
7.91
7.64
7.47
8.32
7.66
9.56
6.96
2.45
7.66
8.11
77
1.512
D/E ratiox
1.391
1.552
1.644
1.749
1.858
1.696
1.592
1.642
1.819
1.780
1.013
1.696
1.670
72
86.99
Enterprise valueRM M
63.63
67.06
58.16
57.79
60.69
56.22
52.76
47.86
44.47
39.12
20.38
(8.41%)
(6.13%)
31
84.14
LT debtRM M
34.69
38.62
40.82
39.94
38.30
37.45
42.51
44.05
49.62
49.95
6.794
5.45%
3.44%
17
Cost of revenue
5.63%
0.98×
Operating expenses
5.92%
1.01×
Cash and investments
16.24%
Spread over hurdle
(1.72%)