74.10
RevenueRM M
44.97
48.80
53.35
57.84
61.64
66.87
72.42
76.64
83.53
90.90
82.26
8.08%
8.07%
80
29.84
Revenue growth%
19.91
17.08
17.96
20.66
18.80
18.48
17.39
15.95
13.56
15.39
2.79
15.95
17.67
90
19.19
Gross margin%
21.78
20.02
19.84
20.58
21.86
23.93
21.82
20.53
18.85
16.58
3.70
20.53
20.56
64
20.27
Operating margin%
8.03
9.84
8.07
8.38
6.62
9.01
10.19
9.38
12.10
14.63
23.62
10.19
9.19
84
15.07
Net margin%
24.35
23.92
24.99
27.23
29.98
28.22
30.05
29.05
27.64
29.66
25.51
29.05
27.93
14
7.346
P/E ratio (avg)x
12.10
13.96
13.91
13.49
12.89
14.21
14.14
13.61
14.62
16.60
14.17
14.21
13.93
17
7.948
EV/EBITx
36.93
32.54
33.39
32.04
34.92
37.56
36.90
34.78
32.31
36.19
13.84
36.19
34.85
70
3.40
FCF yield (avg)%
1.72
0.40
1.25
0.40
0.40
0.40
3.26
0.40
0.40
2.01
25.27
0.40
0.40
68
21.52
FCF margin%
29.30
26.49
25.75
24.12
25.49
26.17
25.13
25.52
26.89
26.09
4.05
26.09
25.92
33
0.849
FCF / Net incomex
0.484
0.495
0.549
0.586
0.569
0.662
0.679
0.695
0.704
0.703
1.282
0.695
0.624
47
12.32
ROIC%
2.21
4.04
5.13
7.82
8.19
8.97
10.39
8.15
7.93
5.42
20.57
8.15
7.87
75
14.39
Return on equity%
19.47
20.22
20.86
23.03
21.79
22.09
20.48
19.93
21.90
19.32
27.88
20.48
20.67
43
6.30
Return on assets%
0.40
3.01
0.64
3.24
1.93
0.94
2.25
0.40
0.40
0.40
7.43
0.40
0.79
46
0.03
EPSRM
0.10
0.10
0.10
0.11
0.11
0.12
0.14
0.14
0.15
0.16
0.04
7.30%
5.88%
—
27.84
EPS growth%
22.23
25.11
22.98
21.60
24.55
26.93
26.43
24.38
23.13
24.16
14.75
24.38
24.27
31
0.09
Bookvalue per shRM
0.04
0.05
0.05
0.06
0.05
0.06
0.05
0.06
0.07
0.07
0.09
6.21%
6.99%
—
0.05
FCF per shareRM
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.04
8.43%
6.98%
—
0.04
Dividend per shRM
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.02
(0.84%)
(3.26%)
—
8.48
Div yield (avg)%
6.13
6.06
3.78
1.61
0.40
0.40
0.40
0.40
0.40
1.07
10.51
0.40
0.74
59
12.07
Payout ratio%
20.85
18.20
19.88
22.75
22.21
21.19
18.35
16.92
15.77
16.95
10.48
16.95
19.12
78
414.8
Shares (diluted)M
552.2
566.1
649.1
691.0
741.8
824.1
803.0
803.1
861.2
881.9
405.0
3.52%
4.93%
31
12.06
Buyback yield%
17.71
18.09
16.88
17.40
19.31
20.76
23.60
25.55
23.58
23.97
23.75
23.60
20.03
14
0.659
D/E ratiox
1.021
0.883
0.886
0.903
0.849
0.848
0.800
0.793
0.844
0.867
0.117
0.844
0.858
52
5.371
Enterprise valueRM M
10.50
9.367
8.457
9.122
9.944
10.17
10.12
10.68
10.12
9.189
68.16
(1.57%)
(1.16%)
21
70.50
LT debtRM M
67.75
76.57
83.56
96.93
105.4
105.0
115.8
115.8
128.6
123.2
28.31
3.17%
6.30%
40
Cost of revenue
8.07%
1.00×
Operating expenses
6.79%
0.89×
Spread over hurdle
(5.78%)