1.881
RevenueRM M
16.55
16.81
17.06
17.28
17.22
17.11
17.25
17.13
17.13
16.95
2.032
(0.32%)
0.57%
14
20.43
Revenue growth%
20.25
20.28
18.11
20.60
21.27
19.36
18.77
16.68
19.38
17.26
24.30
18.77
19.37
61
5.74
Gross margin%
20.68
21.38
24.30
25.77
25.43
23.48
22.60
24.73
23.71
26.00
11.97
23.71
24.00
83
22.63
Operating margin%
9.12
10.77
13.18
10.86
12.77
14.71
11.84
11.99
10.42
12.05
4.01
11.99
11.91
81
2.09
Net margin%
17.36
19.79
22.15
20.86
17.97
16.43
15.79
14.29
13.20
10.38
11.39
14.29
16.89
92
28.69
P/E ratio (avg)x
11.60
11.67
13.13
14.23
16.00
15.35
16.47
16.01
17.49
17.39
7.382
16.47
15.68
78
23.33
EV/EBITx
9.861
11.24
11.04
11.55
12.45
14.18
14.16
13.96
13.98
15.49
24.04
14.16
13.20
90
18.16
FCF yield (avg)%
8.68
8.27
9.77
7.92
8.84
10.43
12.65
14.73
17.45
14.78
17.56
14.73
10.10
60
27.43
FCF margin%
16.57
14.61
13.79
13.75
15.04
15.89
14.63
12.07
14.65
16.44
14.51
14.65
14.64
73
0.641
FCF / Net incomex
0.814
0.908
0.884
1.005
1.049
1.193
1.144
1.295
1.305
1.269
1.071
1.269
1.096
27
3.22
ROIC%
30.96
31.46
30.31
30.88
32.42
34.63
37.05
38.76
41.72
39.34
18.91
38.76
33.52
24
5.61
Return on equity%
7.99
10.67
11.37
12.68
11.77
11.02
12.96
10.58
8.97
10.72
13.49
10.72
10.87
20
25.65
Return on assets%
3.33
4.09
5.38
8.31
5.34
6.43
6.40
7.40
9.14
11.56
15.74
7.40
6.41
77
0.01
EPSRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.01
9.45%
9.60%
—
6.69
EPS growth%
14.67
15.21
14.64
16.18
16.33
17.88
20.02
17.70
14.74
15.42
6.13
17.70
15.80
43
0.01
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
8.67%
5.92%
—
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%
2.68%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
(5.24%)
(2.41%)
—
27.39
Div yield (avg)%
20.67
23.10
22.46
21.56
22.51
24.44
27.15
29.11
28.10
28.34
26.98
28.10
23.77
24
15.12
Payout ratio%
16.91
15.33
17.66
18.21
17.76
17.26
16.22
17.88
15.11
16.75
13.67
16.75
17.08
41
199.7
Shares (diluted)M
268.1
274.8
301.2
292.1
318.8
322.2
360.6
424.1
494.3
481.3
202.2
8.59%
6.74%
75
8.68
Buyback yield%
0.40
0.40
1.59
0.40
0.90
3.33
4.91
5.73
6.88
4.05
14.21
4.91
2.46
13
0.606
D/E ratiox
0.483
0.510
0.562
0.608
0.706
0.690
0.800
0.851
0.972
1.022
1.274
0.851
0.698
68
5.972
Enterprise valueRM M
8.495
9.726
10.80
11.83
12.82
13.69
16.47
16.21
16.69
18.24
8.711
7.31%
9.34%
24
4.591
LT debtRM M
11.82
11.34
12.81
12.40
13.01
12.47
12.59
14.61
16.49
19.26
12.22
8.15%
5.24%
32
Cost of revenue
0.66%
1.01×
Operating expenses
0.47%
0.99×
Goodwill & intangibles
18.69%
Property and equipment
14.96%
Spread over hurdle
(1.30%)