1.119
RevenueRM M
14.88
15.00
15.19
15.28
15.97
16.71
17.59
17.64
17.95
18.49
1.179
2.98%
2.68%
79
18.63
Revenue growth%
24.29
24.84
25.19
22.22
19.98
17.01
16.81
17.04
19.06
19.08
12.77
17.04
19.53
52
17.81
Gross margin%
9.87
9.57
8.18
5.96
3.02
5.30
6.66
7.82
6.01
4.41
22.19
6.01
6.33
15
25.56
Operating margin%
0.40
0.64
2.25
2.19
1.31
0.77
0.40
0.40
1.36
0.40
14.31
0.40
0.71
37
10.41
Net margin%
22.33
22.76
20.58
21.92
19.48
18.99
21.84
20.89
20.57
22.08
21.55
20.89
21.37
62
36.85
P/E ratio (avg)x
30.13
28.08
26.60
27.06
25.63
23.45
20.50
22.25
22.83
24.64
11.38
22.83
25.13
41
22.63
EV/EBITx
11.31
11.59
9.891
10.60
10.42
9.381
8.224
7.589
6.928
6.383
31.74
7.589
9.636
47
19.86
FCF yield (avg)%
13.37
14.22
16.93
14.29
15.85
14.97
17.40
16.90
16.33
15.37
23.06
16.33
15.61
15
26.39
FCF margin%
14.00
16.52
13.67
16.06
17.57
18.00
16.26
16.05
14.60
14.20
27.30
16.05
16.05
50
0.238
FCF / Net incomex
1.038
1.123
1.241
1.327
1.496
1.647
1.833
2.056
1.943
1.926
0.885
1.926
1.572
60
6.89
ROIC%
20.18
18.53
20.41
21.92
22.05
19.98
22.67
24.23
22.13
19.18
6.09
22.13
21.17
21
17.98
Return on equity%
6.27
7.48
7.09
7.36
6.85
9.13
10.16
10.14
12.80
15.47
6.96
10.16
8.31
94
7.04
Return on assets%
10.24
12.55
13.52
14.15
16.17
16.35
17.87
20.41
20.05
18.82
14.14
18.82
16.26
27
0.02
EPSRM
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.02
12.35%
12.70%
—
3.55
EPS growth%
2.77
0.40
2.64
2.78
2.04
0.40
2.97
4.74
4.74
4.18
29.78
4.18
2.77
7
0.02
Bookvalue per shRM
0.03
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.02
2.22%
2.05%
—
0.03
FCF per shareRM
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.10
0.11
0.02
10.98%
9.91%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.02
12.63%
10.69%
—
20.43
Div yield (avg)%
16.61
14.39
17.15
19.04
20.78
22.82
25.58
25.07
22.16
22.31
10.37
22.82
21.47
50
23.50
Payout ratio%
18.70
15.77
16.44
15.38
13.82
15.68
18.06
16.37
15.54
14.49
15.81
15.68
15.72
50
274.8
Shares (diluted)M
321.4
359.2
415.0
416.7
434.0
491.9
520.5
516.4
502.8
577.7
270.0
5.89%
6.46%
17
10.11
Buyback yield%
18.56
20.50
19.39
17.12
16.10
14.11
15.99
15.26
14.46
15.76
29.55
15.26
16.04
71
0.447
D/E ratiox
0.912
0.961
1.001
1.036
1.098
1.169
1.173
1.261
1.320
1.228
0.318
1.228
1.134
54
13.71
Enterprise valueRM M
12.24
14.21
15.75
18.45
21.95
22.49
25.52
28.53
28.68
29.42
6.190
6.03%
10.05%
94
3.074
LT debtRM M
3.386
3.367
3.553
3.337
3.789
4.119
4.109
4.022
3.806
4.253
2.947
2.34%
3.44%
80
Cost of revenue
2.73%
1.01×
Operating expenses
2.60%
0.99×
Goodwill & intangibles
16.28%
Spread over hurdle
(2.81%)