2.785
RevenueRM M
20.62
21.96
22.95
24.52
26.55
28.36
29.62
31.74
34.00
36.99
2.853
6.86%
6.85%
31
2.24
Revenue growth%
3.36
4.69
4.09
6.93
6.73
5.28
7.96
6.77
7.63
6.05
29.03
6.77
6.39
15
14.47
Gross margin%
19.56
20.51
17.59
19.68
19.61
20.33
17.84
19.86
21.26
22.07
17.27
20.33
19.77
25
13.01
Operating margin%
28.32
27.81
27.49
25.28
24.07
22.03
20.08
21.06
18.82
16.16
26.00
20.08
23.05
90
4.47
Net margin%
2.64
5.59
2.70
1.08
3.49
5.05
5.68
7.39
9.67
9.10
12.33
7.39
5.32
70
37.49
P/E ratio (avg)x
8.591
9.393
8.522
9.407
9.981
10.09
9.893
10.26
10.55
10.04
33.25
10.09
9.937
86
24.11
EV/EBITx
29.85
29.32
26.83
24.47
25.27
28.43
26.82
29.43
26.86
30.47
35.18
28.43
27.65
68
18.87
FCF yield (avg)%
22.88
22.48
22.91
24.36
23.76
23.35
22.65
23.24
21.92
21.33
24.85
22.65
22.90
52
2.47
FCF margin%
1.39
0.40
0.40
2.72
2.88
3.89
5.83
8.13
5.82
6.94
15.10
5.83
3.38
66
1.453
FCF / Net incomex
1.526
1.584
1.719
1.913
2.177
2.237
2.084
2.285
2.300
2.344
0.861
2.285
2.130
11
3.44
ROIC%
9.77
12.27
13.51
14.67
17.26
16.91
15.64
14.18
12.06
10.93
10.17
14.18
13.85
62
15.58
Return on equity%
6.62
7.49
7.61
4.99
2.96
2.53
3.29
1.73
3.50
1.46
27.17
2.53
3.39
6
9.85
Return on assets%
6.72
5.00
4.20
1.63
0.40
0.40
0.40
0.40
2.48
3.89
21.89
0.40
2.06
70
0.01
EPSRM
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.11
0.11
0.01
6.94%
7.01%
—
5.36
EPS growth%
30.61
33.22
34.04
33.33
35.01
37.97
38.23
35.48
36.98
37.95
28.79
37.95
35.25
92
0.01
Bookvalue per shRM
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.01
1.97%
1.42%
—
0.04
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.91%
0.61%
—
0.02
Dividend per shRM
0.05
0.04
0.05
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.04
(3.64%)
(1.61%)
—
17.40
Div yield (avg)%
29.75
28.62
28.91
28.08
28.47
29.38
30.73
29.15
30.58
32.79
19.23
30.58
29.27
54
29.40
Payout ratio%
5.57
4.54
5.31
6.28
3.95
3.49
2.20
0.40
3.17
5.17
29.79
3.17
4.25
35
346.8
Shares (diluted)M
574.6
653.6
673.7
709.7
770.0
767.7
839.4
925.9
892.7
972.7
350.0
4.79%
6.31%
27
28.47
Buyback yield%
10.48
11.26
8.66
11.46
12.33
13.05
10.26
7.28
9.86
10.14
5.66
10.14
10.37
94
1.339
D/E ratiox
0.785
0.801
0.702
0.683
0.604
0.567
0.607
0.597
0.624
0.646
1.336
0.607
0.635
17
12.62
Enterprise valueRM M
7.798
7.117
6.399
6.517
6.970
7.507
6.428
6.584
6.939
6.694
30.67
(0.81%)
(2.18%)
84
16.91
LT debtRM M
24.52
28.46
27.09
28.76
28.71
31.90
33.70
32.98
36.46
37.11
21.05
5.26%
4.73%
38
Cost of revenue
6.85%
1.00×
Operating expenses
6.15%
0.94×
Property and equipment
23.24%
Cash and investments
18.15%
Spread over hurdle
(6.19%)