11.59
RevenueRM M
18.46
18.96
18.84
19.33
19.68
19.27
19.35
19.47
19.95
19.59
12.18
(0.09%)
0.73%
84
22.35
Revenue growth%
1.05
0.40
2.63
3.42
1.17
0.40
0.40
1.04
0.40
0.40
7.25
0.40
0.72
64
6.52
Gross margin%
30.62
27.83
25.94
28.74
29.57
27.00
27.55
25.91
28.72
29.26
14.71
27.55
28.28
11
15.99
Operating margin%
16.13
17.46
16.99
18.98
18.93
17.71
18.14
20.05
18.21
18.69
16.74
18.21
18.18
56
5.74
Net margin%
1.52
0.40
0.42
0.40
2.25
4.16
4.01
4.86
2.51
0.62
10.64
4.01
1.89
80
32.21
P/E ratio (avg)x
25.25
29.79
30.29
34.40
34.83
37.28
43.67
46.30
50.79
50.11
20.93
46.30
36.05
53
9.222
EV/EBITx
21.67
26.25
27.01
27.07
32.66
36.55
39.69
43.37
45.89
55.08
31.87
43.37
34.61
16
5.65
FCF yield (avg)%
7.84
9.12
11.39
8.44
8.58
6.81
4.53
7.08
8.04
5.17
10.14
6.81
7.94
28
24.16
FCF margin%
22.27
23.81
25.59
25.02
26.19
24.75
25.34
26.10
28.31
29.18
18.90
26.10
25.46
86
1.177
FCF / Net incomex
0.874
0.868
0.802
0.747
0.713
0.711
0.823
0.939
1.051
1.055
0.230
0.939
0.845
40
12.70
ROIC%
25.41
22.62
21.76
24.25
26.50
27.89
27.28
26.69
29.27
30.75
15.10
27.89
26.60
80
22.32
Return on equity%
12.84
13.31
13.85
14.35
13.19
11.55
11.60
13.90
16.90
14.15
22.32
13.90
13.58
29
4.00
Return on assets%
1.63
0.40
0.56
1.25
0.40
0.40
0.40
0.40
2.09
2.65
12.20
0.40
0.48
34
0.03
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.03
(11.75%)
(4.70%)
—
10.73
EPS growth%
7.71
6.93
4.85
7.39
8.06
10.11
7.56
7.11
5.39
3.22
12.70
7.11
7.25
28
0.04
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
3.38%
0.86%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
3.34%
0.56%
—
0.02
Dividend per shRM
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.03
5.47%
7.49%
—
26.34
Div yield (avg)%
2.42
1.28
0.40
1.01
0.40
1.07
0.40
3.36
0.60
0.40
25.62
0.60
0.81
28
18.16
Payout ratio%
24.63
26.20
28.79
26.00
24.27
23.01
23.17
24.85
26.53
26.36
22.22
24.85
25.42
16
245.3
Shares (diluted)M
239.9
220.9
199.9
198.4
179.7
186.2
173.8
195.5
180.0
198.6
251.8
2.02%
(1.98%)
67
15.78
Buyback yield%
19.79
22.13
21.84
23.82
25.92
23.34
25.16
26.73
25.72
26.21
13.04
25.72
24.49
35
0.362
D/E ratiox
1.178
1.283
1.176
1.271
1.196
1.318
1.482
1.534
1.625
1.725
1.695
1.534
1.300
42
3.253
Enterprise valueRM M
19.11
22.53
26.64
27.18
28.57
30.85
32.70
32.75
37.42
41.29
14.11
7.64%
9.59%
11
11.34
LT debtRM M
9.380
8.377
8.534
7.509
7.372
7.654
7.232
6.515
6.942
6.787
5.270
(1.64%)
(2.47%)
38
Cost of revenue
0.98%
1.03×
Operating expenses
(0.06%)
0.92×
Cash and investments
18.13%
Goodwill & intangibles
15.13%
Spread over hurdle
27.55%