12.62
RevenueRM M
12.62
13.26
14.07
14.48
15.37
16.08
17.33
18.39
19.30
20.27
13.05
5.70%
5.57%
60
27.90
Revenue growth%
21.72
23.82
21.88
22.73
19.83
17.60
20.29
23.24
22.55
23.27
6.78
22.55
22.21
50
21.50
Gross margin%
13.38
15.29
15.43
17.10
17.33
15.87
18.80
19.29
19.20
20.02
8.16
19.20
17.21
7
26.40
Operating margin%
13.33
16.03
15.34
15.82
13.65
14.94
14.31
17.25
18.40
15.80
17.56
15.80
15.57
13
15.35
Net margin%
9.68
12.39
10.91
11.74
10.51
13.21
13.98
14.46
14.91
17.87
9.59
14.46
12.80
15
16.63
P/E ratio (avg)x
18.83
20.34
21.37
20.15
19.37
17.58
15.93
17.70
16.65
18.48
15.90
17.58
18.66
95
17.07
EV/EBITx
47.92
47.49
55.64
57.89
58.56
65.08
76.90
89.50
101.4
100.8
21.98
89.50
61.82
62
23.91
FCF yield (avg)%
29.38
26.70
27.83
27.65
28.39
31.17
32.89
32.55
34.00
34.86
11.45
32.89
30.27
83
7.28
FCF margin%
18.97
19.20
20.85
23.55
25.68
24.16
22.43
22.81
25.22
23.30
23.72
23.30
23.05
50
0.430
FCF / Net incomex
0.112
0.119
0.110
0.100
0.093
0.085
0.085
0.076
0.078
0.077
0.337
0.078
0.089
59
29.38
ROIC%
12.08
12.94
14.42
14.82
15.60
13.61
15.16
14.03
15.17
16.52
18.59
15.16
14.62
32
16.93
Return on equity%
28.51
28.14
25.67
24.11
26.50
25.18
25.92
23.93
25.25
24.16
20.69
25.18
25.46
42
24.75
Return on assets%
17.66
16.47
13.91
13.97
12.41
12.87
14.09
14.45
13.79
11.97
15.80
13.79
13.94
72
0.01
EPSRM
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.01
9.67%
9.14%
—
8.90
EPS growth%
1.80
4.73
6.91
5.78
6.33
8.92
8.87
8.50
9.85
11.00
14.83
8.92
7.70
94
0.02
Bookvalue per shRM
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
0.64%
1.73%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.99%
3.33%
—
0.03
Dividend per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
3.00%
0.85%
—
17.45
Div yield (avg)%
33.03
34.86
37.58
39.95
42.94
43.20
41.01
42.78
40.87
39.71
27.48
41.01
40.41
81
11.85
Payout ratio%
16.98
14.15
11.44
8.63
8.53
10.77
12.36
9.46
10.62
12.49
21.54
10.77
11.11
70
280.8
Shares (diluted)M
297.1
301.9
306.4
340.0
361.9
379.6
390.0
382.8
429.0
486.0
291.9
6.07%
5.88%
93
25.63
Buyback yield%
11.21
8.69
8.25
9.25
7.36
7.22
9.59
7.66
9.91
12.65
7.94
9.59
8.97
62
1.554
D/E ratiox
0.736
0.772
0.776
0.819
0.876
0.881
0.957
0.967
1.048
1.019
0.398
0.967
0.879
75
20.93
Enterprise valueRM M
20.28
22.55
24.70
25.01
25.72
28.43
29.11
33.41
37.61
41.57
21.34
10.08%
7.89%
83
17.95
LT debtRM M
35.21
36.59
38.98
38.68
44.97
52.06
52.09
57.94
68.07
66.74
20.63
8.22%
8.22%
14
Cost of revenue
5.71%
1.01×
Operating expenses
5.54%
1.00×
Cash and investments
19.85%
Spread over hurdle
12.37%