22.71
RevenueRM M
22.27
23.35
24.37
25.46
26.83
27.19
28.41
29.38
30.67
23.81
25.67
3.79%
3.74%
73
4.80
Revenue growth%
4.47
2.90
3.74
5.81
7.97
5.99
7.45
7.42
8.28
12.93
12.81
7.45
5.90
46
19.22
Gross margin%
11.13
13.71
11.33
12.70
9.84
12.74
12.59
14.27
11.82
16.88
9.02
12.59
12.20
57
22.12
Operating margin%
16.61
18.77
18.77
20.57
22.91
20.31
18.15
20.12
19.13
11.34
3.52
20.12
18.95
61
12.82
Net margin%
27.12
24.38
21.53
23.39
24.80
26.55
29.21
28.58
30.97
17.58
3.32
28.58
26.84
14
23.47
P/E ratio (avg)x
10.79
11.38
12.20
12.63
14.10
15.46
16.99
16.43
15.43
21.91
29.99
15.46
13.37
23
30.18
EV/EBITx
54.20
63.99
72.51
86.08
92.08
94.43
113.4
125.0
140.2
37.46
12.34
113.4
89.08
86
2.09
FCF yield (avg)%
4.51
3.39
2.60
0.72
0.40
0.40
3.09
3.87
1.86
20.15
28.53
1.86
2.84
50
22.16
FCF margin%
12.12
14.14
14.01
12.95
13.85
14.14
12.59
10.42
10.75
6.05
17.09
12.59
13.20
41
0.752
FCF / Net incomex
0.301
0.312
0.322
0.304
0.304
0.277
0.310
0.344
0.309
0.186
1.320
0.309
0.306
87
16.67
ROIC%
24.75
25.66
27.78
24.82
25.74
24.96
27.26
28.23
26.34
19.81
5.87
26.34
25.70
11
26.39
Return on equity%
17.49
17.45
19.64
17.49
15.02
13.67
11.03
11.54
13.83
21.73
5.77
13.67
16.24
90
21.53
Return on assets%
16.38
18.92
17.51
20.00
17.24
20.04
18.56
15.78
13.64
21.15
8.54
17.24
17.37
32
0.07
EPSRM
0.08
0.08
0.08
0.09
0.09
0.11
0.11
0.11
0.12
0.08
0.07
7.43%
5.17%
—
22.86
EPS growth%
26.27
27.05
24.88
26.78
26.74
25.51
25.18
24.45
27.38
29.50
28.73
25.51
25.89
29
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.05
3.17%
1.12%
—
0.03
FCF per shareRM
0.02
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.02
0.07
0.05
0.92%
(2.13%)
—
0.07
Dividend per shRM
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
0.06
(1.40%)
(3.84%)
—
14.58
Div yield (avg)%
1.80
3.56
5.92
7.17
6.76
7.64
4.67
2.68
0.40
14.21
23.47
4.67
4.63
81
16.59
Payout ratio%
25.38
27.98
30.70
30.27
28.60
27.29
26.21
26.12
24.32
2.91
9.97
26.21
26.75
90
264.6
Shares (diluted)M
448.0
476.0
444.3
466.5
438.1
499.5
574.8
630.9
656.2
263.9
263.6
7.06%
6.43%
48
6.05
Buyback yield%
11.32
9.40
10.31
12.88
13.58
14.26
13.02
13.82
15.01
23.24
16.26
13.82
12.95
91
1.111
D/E ratiox
0.470
0.543
0.614
0.707
0.815
0.834
0.889
1.000
1.056
0.533
1.645
0.889
0.761
89
7.733
Enterprise valueRM M
7.223
6.800
7.338
6.368
5.845
5.431
4.888
4.424
3.954
26.48
1.693
(9.09%)
(5.25%)
10
6.216
LT debtRM M
9.955
9.045
8.738
8.696
7.864
7.269
8.125
9.056
8.897
13.68
9.994
0.46%
(1.27%)
10
Cost of revenue
3.70%
1.00×
Operating expenses
3.40%
0.97×
Spread over hurdle
86.67%