36.97
RevenueRM M
37.82
40.06
42.20
44.58
46.18
48.65
50.87
51.92
53.70
56.49
37.81
4.11%
4.64%
63
7.63
Revenue growth%
22.57
22.43
24.03
22.38
20.42
21.46
19.52
20.28
19.50
17.95
8.46
19.52
20.94
24
23.43
Gross margin%
9.54
9.16
6.84
7.52
9.34
6.88
4.18
6.79
4.93
7.24
18.26
6.79
7.06
30
3.55
Operating margin%
17.89
19.10
21.90
19.52
22.01
22.38
20.53
22.54
20.87
20.09
6.76
20.87
20.70
20
16.67
Net margin%
4.22
4.76
2.91
1.88
0.40
0.40
0.40
0.40
0.40
0.40
25.19
0.40
0.40
79
29.10
P/E ratio (avg)x
41.35
48.61
56.66
56.58
65.29
68.65
68.87
74.95
82.32
91.71
31.37
74.95
66.97
21
28.27
EV/EBITx
18.85
19.91
23.10
26.44
31.51
34.29
41.50
45.21
49.09
53.09
25.96
45.21
32.90
59
26.98
FCF yield (avg)%
13.74
12.27
9.65
11.51
10.51
10.08
8.32
5.40
7.94
5.09
9.39
7.94
9.87
29
16.34
FCF margin%
20.87
18.14
16.77
17.88
19.70
20.44
19.58
20.90
20.64
19.15
10.88
20.44
19.64
55
0.507
FCF / Net incomex
1.215
1.385
1.397
1.447
1.480
1.651
1.893
2.074
2.255
2.638
0.373
2.074
1.566
53
13.51
ROIC%
11.01
12.12
10.67
12.95
12.16
12.39
14.65
15.48
17.33
20.19
29.60
15.48
12.67
87
12.97
Return on equity%
39.10
37.52
35.49
35.87
35.28
37.86
38.46
40.88
40.81
39.24
14.40
39.24
38.16
56
11.05
Return on assets%
14.17
16.99
19.78
22.18
20.34
18.74
17.58
17.26
14.33
14.21
25.50
17.26
17.42
63
0.02
EPSRM
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.12
0.02
8.45%
7.48%
—
25.46
EPS growth%
9.47
10.20
8.04
9.43
6.46
3.95
2.09
0.40
0.40
2.27
26.15
2.09
5.21
77
0.06
Bookvalue per shRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.02
1.20%
1.13%
—
0.06
FCF per shareRM
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.05
(0.13%)
(0.78%)
—
0.07
Dividend per shRM
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.03
5.85%
8.79%
—
28.35
Div yield (avg)%
6.26
9.17
8.80
6.68
7.78
7.57
5.31
7.79
5.50
2.61
4.36
5.50
7.13
80
28.37
Payout ratio%
28.93
29.43
27.84
28.31
30.09
30.93
31.63
30.18
28.93
27.34
2.66
30.18
29.18
73
650.5
Shares (diluted)M
531.4
520.6
451.3
417.5
379.6
332.2
303.9
323.3
308.3
337.4
627.9
(2.33%)
(4.73%)
35
3.17
Buyback yield%
11.36
12.47
14.26
16.97
14.97
17.52
15.34
15.72
14.71
12.39
17.99
15.34
14.84
76
1.194
D/E ratiox
0.541
0.529
0.599
0.635
0.627
0.718
0.761
0.873
0.947
0.925
1.318
0.873
0.676
61
14.30
Enterprise valueRM M
22.24
21.05
18.84
20.82
21.72
22.93
23.62
24.71
26.44
25.18
34.16
3.01%
1.17%
47
8.425
LT debtRM M
41.67
42.57
42.91
41.11
43.01
40.33
38.29
41.09
44.39
46.70
7.430
1.66%
2.00%
81
Cost of revenue
4.80%
1.01×
Operating expenses
4.09%
0.95×
Cash and investments
18.40%
Spread over hurdle
(1.48%)