4.371
RevenueRM M
22.35
23.32
25.08
26.94
28.04
29.26
30.84
32.30
33.93
35.69
4.802
4.94%
5.42%
75
6.88
Revenue growth%
21.51
21.80
24.51
26.21
28.93
31.18
32.07
34.80
37.65
37.52
3.48
34.80
30.05
73
24.22
Gross margin%
21.69
18.83
18.13
19.26
17.14
18.70
19.57
18.10
15.68
15.85
19.11
18.10
18.41
39
11.55
Operating margin%
9.83
7.16
7.13
7.32
5.75
5.36
4.29
5.60
3.33
4.70
10.16
4.70
5.67
82
20.69
Net margin%
0.40
1.63
0.40
0.40
0.40
0.40
0.80
3.07
1.19
2.46
7.68
1.19
0.60
82
11.16
P/E ratio (avg)x
10.54
11.90
10.71
10.87
10.99
10.08
10.95
11.66
12.27
11.58
35.70
11.58
10.97
24
12.98
EV/EBITx
5.993
6.726
7.394
7.574
7.727
8.371
8.468
7.983
8.807
9.678
32.82
8.468
7.855
25
8.28
FCF yield (avg)%
14.57
15.21
17.93
18.57
21.27
19.36
18.69
21.12
21.69
20.47
22.97
20.47
19.02
83
28.36
FCF margin%
23.74
26.17
28.66
30.83
28.16
30.51
32.46
35.23
37.27
38.55
6.21
35.23
30.67
10
0.329
FCF / Net incomex
0.834
0.907
0.947
0.995
1.080
0.998
1.045
1.149
1.030
0.974
1.622
1.030
0.997
91
27.65
ROIC%
34.05
34.57
32.06
30.25
30.33
32.79
33.17
35.00
33.97
36.10
11.52
33.97
33.57
18
29.63
Return on equity%
3.51
5.16
4.29
2.80
4.42
5.33
4.10
6.14
6.97
4.13
13.77
5.33
4.36
92
27.47
Return on assets%
10.62
9.66
12.00
11.79
14.19
13.33
10.87
11.22
10.94
11.67
3.14
11.22
11.44
75
0.02
EPSRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
5.17%
5.76%
—
28.67
EPS growth%
27.49
29.19
29.17
31.35
29.42
31.69
30.03
31.76
31.43
29.25
16.34
31.43
29.73
38
0.02
Bookvalue per shRM
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.04
8.83%
7.81%
—
0.03
FCF per shareRM
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.10
0.11
0.04
6.23%
6.66%
—
0.03
Dividend per shRM
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.99%
(0.91%)
—
29.96
Div yield (avg)%
2.69
2.25
1.16
1.32
3.13
3.78
3.90
2.23
1.75
2.69
28.49
2.69
2.47
66
5.15
Payout ratio%
22.77
22.36
21.24
18.71
18.74
19.92
17.78
14.86
12.85
14.14
20.82
14.86
18.72
45
0.813
Shares (diluted)B
1.005
0.985
1.058
1.086
1.227
1.245
1.328
1.389
1.563
1.690
0.813
6.61%
6.62%
85
29.06
Buyback yield%
9.18
6.43
8.67
7.71
10.33
11.06
8.51
6.81
6.14
3.51
22.52
6.81
8.11
23
1.748
D/E ratiox
0.757
0.664
0.591
0.579
0.634
0.643
0.587
0.643
0.552
0.521
0.467
0.587
0.612
53
26.76
Enterprise valueRM M
27.93
29.31
29.50
29.42
31.06
29.43
26.87
29.05
31.34
35.54
17.96
2.73%
2.83%
84
19.86
LT debtRM M
44.43
47.37
53.63
56.84
62.40
59.61
55.86
58.33
56.64
60.34
25.49
(0.67%)
3.25%
75
Cost of revenue
5.10%
0.97×
Operating expenses
5.77%
1.03×
Cash and investments
16.96%
Spread over hurdle
15.16%