540.7
RevenueRM M
737.2
729.7
713.8
729.0
744.9
763.4
749.1
750.3
739.5
739.4
584.0
(0.15%)
0.23%
69
7.38
Revenue growth%
9.46
8.76
7.69
8.96
10.70
11.75
9.06
8.91
10.74
9.29
25.19
9.29
9.18
87
14.62
Gross margin%
19.63
17.27
18.54
17.93
15.50
12.87
15.05
12.23
11.50
13.77
29.47
12.87
15.27
10
2.10
Operating margin%
15.00
15.81
18.07
19.84
17.45
16.81
19.48
17.34
19.44
19.34
5.86
19.34
17.76
84
23.89
Net margin%
4.79
6.52
5.83
6.66
6.72
8.25
7.44
5.81
4.45
5.83
21.27
5.83
6.18
91
20.77
P/E ratio (avg)x
21.09
21.83
22.88
24.62
25.62
26.87
26.41
27.80
32.15
37.20
14.89
27.80
26.01
90
23.11
EV/EBITx
23.89
25.48
25.92
27.68
32.66
38.19
39.93
47.03
48.37
48.18
7.559
47.03
35.42
31
7.26
FCF yield (avg)%
3.18
3.01
2.59
2.37
0.87
3.17
2.93
1.69
4.07
6.52
22.30
3.17
2.97
32
24.16
FCF margin%
16.06
18.77
20.40
17.64
20.35
17.47
17.96
19.95
22.62
20.63
29.72
19.95
19.36
64
1.303
FCF / Net incomex
0.134
0.138
0.125
0.124
0.136
0.147
0.153
0.134
0.125
0.130
1.654
0.134
0.134
6
21.79
ROIC%
13.07
11.82
13.31
11.17
12.14
9.48
10.06
8.86
8.24
10.35
10.06
9.48
10.76
6
3.80
Return on equity%
1.70
0.40
0.40
2.59
3.80
0.89
1.49
2.72
2.80
1.92
29.79
1.92
1.81
84
12.13
Return on assets%
22.63
24.16
24.03
24.59
27.41
24.94
27.52
25.62
25.90
23.04
16.57
25.62
24.76
45
0.02
EPSRM
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.12
0.14
0.16
0.02
12.80%
10.23%
—
23.06
EPS growth%
1.18
0.89
0.40
1.46
0.60
3.01
1.31
0.56
0.40
3.00
22.80
1.31
1.03
85
0.02
Bookvalue per shRM
0.04
0.05
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.01
(6.74%)
(3.23%)
—
0.03
FCF per shareRM
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.02
1.98%
(0.94%)
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.90%
1.46%
—
16.13
Div yield (avg)%
0.40
0.40
0.40
0.40
0.85
0.68
2.01
0.40
0.40
3.24
8.28
0.68
0.40
38
5.51
Payout ratio%
0.40
0.40
0.40
2.83
0.40
2.56
2.35
3.85
2.27
0.94
19.59
2.35
1.61
61
5.175
Shares (diluted)B
4.903
4.449
3.922
3.814
4.142
4.418
3.855
4.077
4.105
3.988
5.011
(0.76%)
(1.82%)
49
25.01
Buyback yield%
26.10
28.56
27.94
30.20
30.49
33.10
32.93
32.80
31.74
34.20
2.20
32.93
31.11
40
0.200
D/E ratiox
0.470
0.494
0.489
0.471
0.518
0.574
0.591
0.638
0.678
0.645
0.766
0.638
0.546
92
497.0
Enterprise valueRM M
145.3
156.0
167.3
150.5
154.6
136.4
124.2
110.4
99.46
109.9
473.9
(6.60%)
(1.80%)
61
25.71
LT debtRM M
452.1
504.4
491.1
485.9
537.4
504.2
503.4
470.4
496.4
491.6
572.0
(1.76%)
0.29%
90
Cost of revenue
0.29%
1.01×
Operating expenses
0.31%
1.01×
Spread over hurdle
25.50%