11.49
RevenueRM M
9.864
10.43
11.21
11.78
12.39
12.90
13.93
14.65
15.67
12.85
13.75
5.88%
5.59%
51
8.33
Revenue growth%
4.35
3.29
6.00
6.35
4.96
5.75
7.85
9.52
10.70
6.44
18.27
7.85
6.17
45
22.05
Gross margin%
14.52
12.29
13.35
12.21
13.60
13.85
16.56
15.71
12.76
15.28
22.41
13.85
13.48
93
26.69
Operating margin%
9.19
11.64
10.16
12.20
9.41
7.25
10.16
12.26
12.69
23.12
12.38
10.16
10.16
13
10.88
Net margin%
1.53
3.23
5.85
7.90
5.99
8.06
8.21
8.22
10.90
9.58
28.78
8.21
6.95
78
27.75
P/E ratio (avg)x
17.96
16.95
17.02
16.62
16.81
16.12
17.56
18.24
19.31
22.45
16.91
17.56
16.98
5
6.346
EV/EBITx
6.713
6.819
6.113
6.292
6.141
6.272
5.953
5.651
5.351
12.29
21.73
5.953
6.207
78
29.19
FCF yield (avg)%
3.02
2.26
3.94
6.33
8.83
10.06
10.67
12.36
13.39
19.86
23.42
10.67
7.58
52
6.29
FCF margin%
15.47
18.26
17.95
15.92
14.30
14.36
12.23
14.08
11.30
7.75
25.80
14.08
14.33
50
0.504
FCF / Net incomex
0.993
1.019
0.973
0.885
0.932
0.966
1.091
1.143
1.118
1.651
0.431
1.091
0.983
58
14.10
ROIC%
3.15
1.36
0.40
1.47
0.40
3.22
5.21
6.20
6.11
4.06
29.26
5.21
3.19
84
23.91
Return on equity%
7.05
4.80
6.23
8.81
6.74
9.39
8.51
10.23
8.96
5.33
24.47
8.96
7.88
84
27.95
Return on assets%
21.67
24.35
26.31
26.45
24.81
22.38
20.69
18.02
17.39
23.15
13.00
20.69
23.25
46
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
8.93%
7.80%
—
20.49
EPS growth%
4.48
5.29
7.22
7.63
6.13
6.54
7.78
7.67
8.04
22.42
13.10
7.67
6.88
72
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
3.76%
2.70%
—
—
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
1.36%
1.05%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
(2.42%)
(2.19%)
—
23.17
Div yield (avg)%
3.36
2.58
4.55
6.71
3.91
2.85
5.26
3.82
4.43
21.17
13.39
3.91
4.17
46
26.78
Payout ratio%
18.35
16.20
14.82
11.89
12.84
13.19
15.51
16.82
14.68
26.66
17.33
14.68
15.17
14
256.9
Shares (diluted)M
220.2
211.1
228.1
244.3
236.5
233.2
257.6
269.9
258.7
262.5
258.1
1.15%
1.13%
75
28.33
Buyback yield%
5.01
7.25
6.26
6.27
6.81
9.46
7.06
6.69
4.21
16.74
27.63
6.81
6.52
43
1.708
D/E ratiox
1.385
1.374
1.273
1.255
1.167
1.145
1.097
0.971
0.938
0.730
1.086
1.097
1.211
30
1.451
Enterprise valueRM M
2.577
2.421
2.440
2.319
2.500
2.413
2.702
2.774
2.794
13.32
6.932
3.80%
0.44%
91
9.000
LT debtRM M
9.809
10.26
10.47
10.69
11.33
10.54
10.48
9.556
9.094
6.012
14.98
(3.17%)
0.11%
59
Cost of revenue
6.15%
1.05×
Operating expenses
5.07%
0.95×
Property and equipment
19.82%
Cash and investments
17.68%
Goodwill & intangibles
14.11%
Spread over hurdle
(2.43%)