24.02
RevenueRM M
12.72
13.32
13.99
14.87
15.57
16.07
17.02
17.63
18.23
18.70
24.83
3.74%
4.43%
77
19.96
Revenue growth%
22.72
23.01
24.49
25.90
26.54
25.76
23.37
25.26
23.69
21.71
15.12
23.69
24.09
59
18.35
Gross margin%
26.82
26.86
24.93
23.50
23.10
23.48
24.83
25.46
22.77
21.48
22.91
23.48
24.17
50
7.23
Operating margin%
17.16
15.67
14.83
12.38
10.10
10.92
11.30
8.61
5.75
4.67
21.82
8.61
11.11
44
22.20
Net margin%
29.24
27.55
25.12
25.11
22.85
23.80
24.56
23.88
20.89
22.91
25.23
23.80
24.22
21
23.67
P/E ratio (avg)x
15.36
17.69
18.88
22.25
25.96
31.03
30.69
36.55
37.03
39.88
14.71
36.55
28.33
51
29.79
EV/EBITx
7.477
7.244
7.728
7.289
7.956
7.421
7.765
8.549
8.230
9.152
31.77
8.230
7.746
46
20.34
FCF yield (avg)%
20.36
23.04
23.25
22.20
25.15
26.82
29.08
29.27
28.12
28.34
5.58
28.34
25.98
78
17.57
FCF margin%
6.51
6.77
6.21
5.97
4.71
1.90
0.92
2.90
2.72
2.28
25.36
2.28
3.81
42
1.461
FCF / Net incomex
0.944
0.990
1.024
1.155
1.297
1.446
1.466
1.459
1.686
1.989
0.731
1.466
1.371
32
25.78
ROIC%
5.62
8.38
10.47
8.63
7.77
5.64
5.29
2.69
2.63
5.16
26.37
5.16
5.63
78
7.24
Return on equity%
14.87
12.98
12.43
13.87
11.15
13.60
12.76
11.75
13.28
11.06
24.00
12.76
12.87
74
10.45
Return on assets%
8.24
10.25
8.63
11.48
10.67
10.18
10.39
11.56
9.37
9.30
14.47
10.18
10.21
82
0.01
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
4.28%
1.58%
—
10.99
EPS growth%
16.23
17.05
15.00
12.19
13.74
14.71
15.85
16.20
17.96
16.64
18.45
16.20
16.02
65
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.69%
9.27%
—
0.03
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.29%
4.08%
—
0.01
Dividend per shRM
0.01
0.01
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02%
0.05%
—
12.63
Div yield (avg)%
13.45
16.44
17.57
16.15
16.75
14.81
13.89
11.49
9.25
7.48
18.76
11.49
14.35
12
17.44
Payout ratio%
24.85
27.42
28.09
26.92
24.92
26.40
23.44
22.18
20.07
19.42
18.10
22.18
24.88
16
395.5
Shares (diluted)M
533.3
496.8
456.7
451.7
404.5
422.4
413.9
455.2
483.4
544.4
402.5
6.12%
1.27%
92
8.68
Buyback yield%
4.80
4.43
1.70
1.94
2.44
0.40
0.40
1.13
4.09
3.87
11.18
1.13
2.19
69
0.124
D/E ratiox
1.118
1.194
1.323
1.406
1.397
1.517
1.456
1.447
1.419
1.455
0.361
1.455
1.413
75
3.423
Enterprise valueRM M
6.305
6.947
8.024
8.294
9.085
9.721
9.664
11.29
12.82
13.54
14.78
8.31%
7.31%
55
11.14
LT debtRM M
24.78
27.96
32.49
33.78
32.95
35.59
33.80
35.18
35.39
33.72
25.70
0.46%
3.68%
53
Cost of revenue
4.46%
1.00×
Operating expenses
4.21%
0.98×
Property and equipment
17.14%
Spread over hurdle
(2.56%)