22.26
RevenueRM M
50.34
52.21
55.06
59.01
61.41
65.42
70.04
76.03
79.19
85.48
23.63
6.84%
5.89%
55
10.11
Revenue growth%
12.47
11.32
8.91
10.28
12.85
11.22
13.91
13.56
14.53
11.81
28.30
13.56
12.14
66
27.18
Gross margin%
6.07
5.94
6.11
6.98
9.98
10.09
7.55
5.06
3.66
2.77
6.01
5.06
6.09
30
9.35
Operating margin%
31.05
30.14
28.77
31.46
32.49
32.27
30.90
30.43
27.97
26.52
12.13
30.43
30.67
74
27.50
Net margin%
7.46
10.38
11.24
11.64
13.32
13.04
10.46
12.77
14.59
12.54
29.55
12.77
12.09
10
28.79
P/E ratio (avg)x
9.660
8.620
9.286
8.861
8.017
7.219
7.601
7.560
8.189
7.338
35.03
7.560
8.103
70
30.36
EV/EBITx
12.14
13.27
14.51
17.05
18.06
17.32
18.78
22.43
24.97
29.60
17.07
22.43
17.69
62
7.73
FCF yield (avg)%
3.50
4.63
6.13
4.48
4.66
1.73
3.15
4.32
2.74
0.55
23.69
2.74
3.91
44
2.57
FCF margin%
22.31
24.45
26.27
26.14
23.86
21.79
23.87
22.66
19.95
22.65
4.62
22.65
23.26
40
1.254
FCF / Net incomex
1.190
1.241
1.210
1.336
1.436
1.374
1.413
1.341
1.464
1.363
1.248
1.374
1.352
94
2.65
ROIC%
5.05
4.18
5.39
5.23
7.67
5.21
2.76
1.61
1.59
3.22
14.03
2.76
4.62
23
4.94
Return on equity%
16.18
15.37
14.09
14.34
11.50
12.81
11.26
10.60
8.98
8.83
23.26
10.60
12.16
57
2.41
Return on assets%
26.52
29.25
31.74
31.23
29.22
28.17
31.02
31.54
33.49
36.31
16.31
31.54
31.13
37
0.03
EPSRM
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.03
8.82%
6.76%
—
19.27
EPS growth%
26.51
25.62
25.59
26.66
26.48
28.23
30.26
31.24
30.06
28.01
22.16
30.06
27.33
55
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.02
(3.82%)
(0.24%)
—
0.02
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.02
3.17%
2.76%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.46%
6.15%
—
7.55
Div yield (avg)%
27.03
26.49
26.48
25.99
25.84
26.92
26.97
25.00
23.85
25.52
20.95
25.52
26.23
9
23.54
Payout ratio%
11.77
13.55
11.54
9.69
10.35
12.41
13.85
13.66
10.91
8.41
6.28
12.41
11.65
53
622.8
Shares (diluted)M
608.3
535.9
550.1
471.9
416.7
440.4
431.7
382.3
331.7
306.4
618.9
(5.96%)
(6.91%)
47
19.81
Buyback yield%
15.97
17.56
17.69
16.53
14.77
12.85
12.33
14.38
16.76
13.87
4.68
13.87
15.37
62
0.123
D/E ratiox
1.677
1.748
1.920
1.808
2.015
2.113
2.116
2.031
2.183
2.058
0.493
2.113
2.023
46
55.54
Enterprise valueRM M
23.89
25.53
25.38
24.42
23.33
23.24
22.09
24.46
25.01
24.36
67.06
0.87%
1.33%
51
27.12
LT debtRM M
22.45
22.36
23.63
28.13
30.09
36.41
41.74
46.17
46.93
50.09
53.21
10.73%
9.01%
32
Cost of revenue
5.89%
1.00×
Operating expenses
6.86%
1.10×
Cash and investments
14.20%
Spread over hurdle
33.58%