14.88
RevenueRM M
20.44
21.37
22.38
22.78
23.73
24.97
25.33
26.52
26.89
28.20
15.90
3.51%
3.59%
83
28.61
Revenue growth%
9.33
7.67
8.16
10.46
11.47
9.47
7.50
8.75
9.21
9.88
20.55
9.21
9.27
80
8.29
Gross margin%
18.69
16.00
13.74
14.21
13.44
14.10
17.09
14.73
14.92
14.09
14.20
14.73
14.47
43
8.55
Operating margin%
1.52
1.63
1.44
3.67
1.46
0.59
1.35
1.30
0.40
3.30
29.73
1.30
1.45
78
23.29
Net margin%
17.31
18.17
16.34
14.06
12.74
11.67
9.46
8.65
9.86
11.18
28.52
9.86
12.21
70
30.13
P/E ratio (avg)x
11.32
12.96
14.62
16.41
15.87
17.82
20.73
24.42
24.48
25.63
35.29
24.42
17.12
87
35.08
EV/EBITx
11.12
11.67
13.17
14.08
13.77
15.41
17.52
19.80
22.92
24.07
27.18
19.80
14.74
32
5.67
FCF yield (avg)%
22.65
22.27
20.68
19.32
17.26
16.62
14.76
14.76
15.61
13.91
22.74
14.76
16.94
15
10.65
FCF margin%
4.30
1.41
0.40
0.40
0.40
3.31
4.46
5.07
6.11
9.06
6.43
5.07
3.80
7
1.264
FCF / Net incomex
0.435
0.404
0.393
0.364
0.391
0.353
0.376
0.329
0.299
0.302
1.550
0.329
0.370
7
27.20
ROIC%
12.14
10.46
9.20
7.00
6.87
5.00
6.65
7.89
6.52
8.63
26.87
6.65
7.45
53
21.82
Return on equity%
9.08
10.41
11.61
12.98
12.30
9.57
10.73
13.27
14.29
12.44
10.25
12.44
11.95
68
5.61
Return on assets%
19.89
18.31
16.30
17.82
18.35
20.83
21.87
21.75
20.46
23.39
4.02
21.75
20.18
8
0.03
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
3.75%
1.75%
—
24.24
EPS growth%
1.85
4.31
4.16
4.58
2.46
4.11
5.38
5.95
5.55
4.99
20.36
5.38
4.45
11
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.62%
2.17%
—
0.03
FCF per shareRM
0.01
0.01
0.01
0.01
—
—
—
—
—
—
0.02
(4.32%)
(3.45%)
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
2.02%
1.11%
—
17.27
Div yield (avg)%
5.86
5.23
5.81
2.87
0.40
1.97
4.20
5.77
3.47
2.08
9.90
3.47
3.83
77
14.94
Payout ratio%
5.22
4.77
7.34
6.44
9.35
7.43
9.78
10.65
8.87
7.56
9.88
8.87
7.50
22
392.7
Shares (diluted)M
307.2
273.2
296.6
264.1
278.0
294.0
264.0
285.5
252.2
279.0
382.8
0.07%
(2.23%)
43
15.32
Buyback yield%
15.62
18.55
18.30
20.54
23.27
20.54
18.14
16.18
18.98
20.07
4.57
18.98
18.77
40
0.415
D/E ratiox
1.151
1.301
1.445
1.659
1.897
1.822
2.002
2.249
2.603
2.750
1.574
2.249
1.859
45
18.03
Enterprise valueRM M
41.04
43.40
48.71
47.90
48.51
51.46
54.37
52.53
55.23
62.76
25.12
5.29%
5.41%
62
19.82
LT debtRM M
30.56
33.47
36.26
38.19
34.54
38.62
35.35
38.34
40.71
38.74
15.11
2.32%
3.24%
55
Cost of revenue
3.73%
1.01×
Operating expenses
2.80%
0.93×
Cash and investments
18.07%
Property and equipment
16.65%
Spread over hurdle
(3.70%)