36.14
RevenueRM M
73.69
76.29
81.47
87.88
91.17
96.24
100.3
108.3
113.9
122.8
40.43
6.13%
6.03%
64
14.64
Revenue growth%
32.98
30.23
29.55
31.66
29.05
26.43
24.60
25.60
26.70
28.46
19.16
26.43
28.76
61
15.52
Gross margin%
3.65
4.16
3.77
6.30
7.63
7.62
9.16
12.03
9.20
11.46
15.11
9.20
7.63
27
11.77
Operating margin%
23.25
23.32
22.95
21.43
18.85
17.15
16.67
15.80
16.78
15.73
24.52
16.67
18.00
40
24.48
Net margin%
5.03
3.14
0.67
0.40
1.70
2.64
2.97
2.16
1.86
1.70
18.37
2.16
2.01
21
17.07
P/E ratio (avg)x
16.30
15.38
15.66
14.88
16.67
18.94
18.36
17.88
20.26
20.66
33.69
18.94
17.28
27
29.32
EV/EBITx
21.90
23.56
25.71
25.15
25.95
30.54
35.87
35.45
40.33
43.61
26.61
35.87
28.25
75
3.18
FCF yield (avg)%
10.11
10.14
12.51
10.72
9.94
11.88
11.23
12.96
12.53
13.83
4.61
12.53
11.56
38
10.96
FCF margin%
11.76
11.28
10.94
11.18
8.44
11.39
13.25
10.88
12.36
12.26
9.62
12.26
11.34
41
1.649
FCF / Net incomex
1.120
1.033
1.122
1.106
1.090
1.028
0.960
0.884
0.889
0.999
1.780
0.960
1.030
50
27.18
ROIC%
6.83
7.93
6.97
5.79
5.36
6.29
5.85
7.64
7.51
7.63
17.50
7.51
6.90
30
3.74
Return on equity%
9.84
6.86
7.75
8.94
11.23
10.69
9.05
8.56
11.28
8.70
28.84
9.05
9.00
62
12.03
Return on assets%
3.65
2.31
4.55
3.05
5.87
5.96
7.87
6.47
5.55
3.19
18.49
5.96
5.05
56
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.93%
0.24%
—
3.08
EPS growth%
12.48
10.33
10.21
9.41
11.29
9.19
7.11
9.07
8.74
6.78
5.93
8.74
9.30
48
0.01
Bookvalue per shRM
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.02
8.14%
8.12%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.32%
0.55%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.42%)
(1.99%)
—
14.08
Div yield (avg)%
27.42
30.36
30.17
31.15
31.00
33.75
35.15
33.89
34.43
34.18
29.41
34.18
32.45
57
8.52
Payout ratio%
4.79
2.45
1.25
1.98
3.05
2.85
4.77
7.72
9.13
7.53
29.96
7.53
3.91
31
876.2
Shares (diluted)M
777.8
781.1
760.6
814.7
716.0
642.4
603.7
620.9
575.1
617.1
884.7
(2.93%)
(2.38%)
24
15.60
Buyback yield%
2.93
5.90
3.59
3.34
4.56
3.90
4.06
4.70
3.33
5.43
4.14
4.06
3.98
88
0.349
D/E ratiox
0.398
0.381
0.357
0.328
0.322
0.354
0.388
0.417
0.412
0.470
1.361
0.412
0.385
11
74.54
Enterprise valueRM M
82.77
79.15
86.44
90.30
97.75
113.0
114.2
110.0
104.9
117.2
7.211
3.70%
3.94%
89
50.47
LT debtRM M
114.3
134.0
149.3
163.0
172.7
198.6
221.1
228.5
229.4
237.4
95.60
6.57%
8.89%
53
Cost of revenue
6.03%
1.00×
Operating expenses
5.05%
0.91×
Cash and investments
17.78%
Spread over hurdle
(0.93%)