52.57
RevenueRM M
28.57
31.12
33.91
37.03
39.09
41.73
44.19
46.64
48.81
51.04
54.44
5.48%
6.77%
79
19.78
Revenue growth%
0.40
0.66
0.54
0.62
0.40
3.15
3.88
5.33
5.84
7.21
14.64
5.33
1.91
81
10.18
Gross margin%
22.73
19.83
18.80
21.61
21.33
18.42
19.43
19.87
19.02
17.03
22.26
19.02
19.63
56
19.87
Operating margin%
26.78
29.61
28.04
28.31
25.31
22.91
22.48
24.07
25.11
24.68
16.79
24.07
25.21
45
14.73
Net margin%
17.21
15.14
17.67
14.69
14.53
15.37
15.03
13.69
14.47
16.70
19.37
15.03
15.09
92
30.79
P/E ratio (avg)x
14.12
15.29
15.41
16.83
17.97
18.77
18.78
20.89
21.46
24.15
8.255
20.89
18.37
88
13.64
EV/EBITx
11.57
11.93
10.31
11.23
9.688
8.914
8.570
8.468
8.391
8.282
32.33
8.468
9.301
17
19.62
FCF yield (avg)%
2.65
3.80
1.76
0.58
0.40
0.40
1.14
3.92
6.88
5.47
15.19
3.92
2.21
80
19.33
FCF margin%
11.76
9.90
8.33
5.48
4.88
6.53
5.98
6.83
4.22
6.03
21.23
6.03
6.28
27
0.480
FCF / Net incomex
1.225
1.320
1.204
1.031
0.953
0.925
1.009
0.922
0.952
0.860
1.310
0.925
0.981
32
26.31
ROIC%
8.15
7.41
7.35
7.20
7.00
7.53
6.58
8.84
8.23
8.17
26.88
8.17
7.47
89
24.51
Return on equity%
10.59
9.35
11.04
11.47
14.07
13.13
13.46
11.44
12.45
14.05
7.76
13.13
11.96
64
16.96
Return on assets%
6.77
6.74
9.51
12.24
14.96
17.58
14.75
12.83
13.89
12.21
24.04
13.89
12.53
60
0.04
EPSRM
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(2.28%)
(4.06%)
—
7.52
EPS growth%
23.01
25.88
27.86
27.70
29.66
26.96
28.64
30.02
31.89
32.21
12.28
30.02
28.25
55
0.08
Bookvalue per shRM
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
(3.77%)
(3.30%)
—
0.06
FCF per shareRM
0.09
0.09
0.09
0.09
0.10
0.11
0.11
0.10
0.11
0.12
0.04
4.58%
2.50%
—
0.05
Dividend per shRM
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.06
(2.98%)
(0.19%)
—
14.17
Div yield (avg)%
5.83
4.18
4.59
7.05
5.46
5.31
5.06
4.47
5.23
7.15
12.68
5.23
5.27
78
19.96
Payout ratio%
9.60
9.83
12.68
13.69
15.82
17.92
17.86
17.85
16.90
18.79
7.89
17.86
16.36
42
218.5
Shares (diluted)M
296.0
301.0
318.4
345.0
383.4
370.7
388.4
394.2
442.8
447.8
227.7
3.15%
5.44%
51
22.07
Buyback yield%
28.79
28.69
30.37
30.59
32.60
29.95
28.44
31.39
33.19
35.24
15.64
31.39
30.48
73
1.142
D/E ratiox
0.227
0.204
0.195
0.184
0.181
0.172
0.174
0.186
0.183
0.161
1.500
0.174
0.184
30
8.840
Enterprise valueRM M
18.42
16.65
17.03
16.70
15.13
16.60
14.76
15.99
16.78
17.00
30.59
2.35%
0.25%
95
13.50
LT debtRM M
27.12
28.93
31.17
29.53
27.56
27.92
24.48
24.89
22.82
20.75
41.15
(5.52%)
(3.36%)
61
Cost of revenue
6.77%
1.00×
Operating expenses
6.78%
1.00×
Spread over hurdle
(2.87%)