17.10
RevenueRM M
22.56
23.50
24.29
25.56
26.94
27.31
27.56
28.55
28.87
18.82
19.38
2.46%
3.01%
92
2.62
Revenue growth%
29.50
29.06
30.81
28.97
31.58
29.69
30.90
28.40
30.87
6.93
16.65
30.87
29.78
40
7.47
Gross margin%
17.54
18.88
19.19
17.66
15.16
17.15
17.59
15.45
14.72
6.80
16.96
15.45
17.34
59
23.73
Operating margin%
10.44
7.53
8.05
10.31
7.40
9.75
7.22
8.72
7.88
9.29
7.71
7.88
8.39
46
13.54
Net margin%
5.33
2.83
2.49
4.34
2.89
5.18
5.24
7.95
10.69
5.17
9.84
5.24
5.21
71
14.51
P/E ratio (avg)x
44.11
49.00
47.09
46.34
50.23
53.59
56.15
56.39
58.67
17.18
34.80
56.15
49.61
9
20.57
EV/EBITx
31.62
30.19
27.52
25.81
27.74
28.13
26.03
26.87
28.92
9.545
28.64
27.74
27.94
42
27.98
FCF yield (avg)%
19.60
20.09
19.03
21.51
19.46
19.89
19.40
17.26
15.05
5.32
24.41
19.40
19.53
24
17.52
FCF margin%
11.39
14.19
15.01
17.18
14.23
15.66
16.04
17.38
15.77
18.97
16.05
15.77
15.34
25
0.818
FCF / Net incomex
1.769
1.671
1.828
1.848
2.091
1.972
1.902
1.997
1.846
1.161
0.939
1.972
1.857
57
23.03
ROIC%
7.58
6.63
5.91
8.14
10.10
11.06
13.70
14.00
16.83
28.79
15.04
13.70
9.12
80
7.29
Return on equity%
12.19
10.69
12.17
10.62
8.79
7.87
8.74
6.57
8.29
7.25
10.44
8.29
9.71
59
18.12
Return on assets%
15.08
14.15
11.89
9.27
11.55
12.73
9.99
10.38
11.80
15.08
28.03
11.55
11.84
30
0.01
EPSRM
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
(5.36%)
(5.94%)
—
28.24
EPS growth%
19.54
21.10
20.74
18.13
19.85
22.59
21.24
22.66
22.60
13.18
3.61
22.59
20.92
25
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
0.01
0.01
(0.11%)
(0.20%)
—
—
FCF per shareRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
—
(1.46%)
2.17%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
—
0.02
9.87%
6.64%
—
5.38
Div yield (avg)%
14.35
16.78
15.08
12.39
14.43
14.72
12.04
13.41
11.86
18.20
8.95
13.41
14.28
13
28.90
Payout ratio%
25.92
23.21
25.42
28.03
28.58
28.45
25.97
24.12
26.30
2.88
24.64
26.30
26.14
9
701.8
Shares (diluted)M
535.7
559.6
521.2
513.8
490.4
441.7
411.6
411.3
404.7
695.5
728.2
(4.66%)
(3.55%)
28
17.45
Buyback yield%
27.06
25.37
26.48
25.99
26.09
27.47
29.78
30.24
28.52
22.55
5.37
28.52
26.77
66
0.682
D/E ratiox
0.916
1.025
1.012
1.149
1.108
1.251
1.419
1.508
1.423
0.107
1.210
1.419
1.128
6
9.951
Enterprise valueRM M
5.580
6.241
5.968
5.565
5.475
5.309
5.090
5.178
6.063
18.70
10.77
1.73%
3.52%
8
11.48
LT debtRM M
17.98
19.29
16.87
16.75
18.33
18.48
18.13
16.79
16.84
14.36
5.662
0.11%
(1.16%)
69
Cost of revenue
3.11%
1.01×
Operating expenses
2.91%
0.99×
Goodwill & intangibles
17.52%
Cash and investments
16.89%
Spread over hurdle
(0.77%)