69.02
RevenueRM M
33.48
35.90
37.13
39.23
40.67
41.93
44.93
47.96
50.35
52.17
72.20
5.11%
4.96%
9
13.57
Revenue growth%
9.68
8.01
9.33
11.12
11.90
9.33
8.75
8.74
7.26
5.93
12.66
8.74
9.04
54
3.06
Gross margin%
10.20
8.90
6.23
6.02
7.20
4.64
3.24
4.96
3.02
0.40
12.10
3.24
5.49
37
5.36
Operating margin%
23.59
24.70
26.95
28.35
27.48
29.47
31.35
29.22
31.88
33.81
23.75
31.35
28.78
81
28.67
Net margin%
11.66
12.83
10.17
11.62
11.95
9.15
8.98
10.77
12.04
12.98
23.73
10.77
11.64
92
36.29
P/E ratio (avg)x
12.51
13.71
15.51
15.28
15.25
15.02
17.48
16.97
17.84
19.67
31.02
17.48
15.40
93
15.62
EV/EBITx
50.17
53.06
57.50
55.99
64.81
64.38
77.51
84.31
95.89
114.5
34.83
84.31
64.60
27
25.51
FCF yield (avg)%
27.35
25.80
26.75
27.04
24.93
27.23
29.40
28.44
29.78
27.87
26.22
28.44
27.29
20
12.22
FCF margin%
2.55
1.40
2.47
3.58
5.49
6.17
5.48
5.35
6.77
4.46
29.70
5.48
4.90
9
1.155
FCF / Net incomex
0.826
0.772
0.791
0.874
0.867
0.906
0.952
0.874
0.965
0.866
0.997
0.906
0.870
42
25.32
ROIC%
23.90
22.55
22.63
20.12
17.70
16.48
19.45
21.32
24.15
21.88
4.46
21.32
21.60
20
29.54
Return on equity%
3.12
2.67
4.50
2.44
3.80
6.66
6.23
3.23
1.57
0.40
17.49
3.23
3.17
24
27.63
Return on assets%
2.16
2.56
0.40
2.89
1.82
0.40
0.40
0.40
0.40
0.40
6.11
0.40
0.40
13
0.02
EPSRM
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
7.83%
7.59%
—
28.99
EPS growth%
30.59
27.70
26.15
23.46
21.18
23.62
21.13
22.35
22.17
20.99
17.21
22.17
22.90
11
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
0.02
(5.01%)
(6.17%)
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
8.29%
5.21%
—
0.02
Dividend per shRM
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(9.34%)
(7.86%)
—
27.76
Div yield (avg)%
7.04
6.82
4.67
4.27
6.64
6.72
7.37
5.99
7.44
6.83
10.97
6.83
6.77
40
5.48
Payout ratio%
4.82
3.91
1.67
1.66
4.15
1.36
0.40
0.40
0.40
0.40
29.88
0.40
1.51
46
520.2
Shares (diluted)M
733.4
742.9
703.3
735.8
728.1
789.2
820.4
936.7
964.6
940.1
520.6
5.24%
3.88%
32
19.08
Buyback yield%
10.57
9.90
8.35
6.32
8.33
7.91
5.24
4.23
5.80
7.86
6.92
5.80
7.88
75
1.041
D/E ratiox
0.483
0.464
0.417
0.441
0.404
0.403
0.363
0.366
0.332
0.324
0.869
0.363
0.404
57
48.84
Enterprise valueRM M
36.49
38.44
35.70
40.07
41.04
46.13
46.20
43.72
42.92
49.03
26.98
3.62%
4.18%
70
18.07
LT debtRM M
34.70
31.34
32.04
33.56
30.35
31.82
28.30
26.69
25.97
25.45
32.51
(3.46%)
(3.72%)
80
Cost of revenue
4.96%
1.00×
Operating expenses
5.39%
1.04×
Property and equipment
19.26%
Spread over hurdle
(6.32%)