1.519
RevenueRM M
11.44
11.84
12.46
13.28
14.16
14.42
14.89
15.56
16.43
1.676
1.714
4.35%
4.45%
11
9.50
Revenue growth%
26.56
27.39
29.92
30.00
28.51
31.45
30.57
27.85
29.33
2.00
8.26
29.33
28.92
14
22.06
Gross margin%
10.56
10.17
9.48
7.00
4.09
2.86
0.40
1.97
4.21
19.97
17.31
2.86
5.61
30
22.97
Operating margin%
12.31
14.06
15.28
17.12
19.12
20.73
22.84
23.56
25.41
22.60
10.16
22.84
18.12
87
18.04
Net margin%
24.83
23.37
24.87
24.92
22.30
23.45
21.91
24.86
25.14
15.90
9.74
23.45
24.14
86
28.74
P/E ratio (avg)x
12.20
13.62
15.12
16.27
16.44
17.76
19.63
22.82
25.88
29.32
22.89
19.63
16.35
15
28.51
EV/EBITx
21.28
18.27
18.35
19.75
19.80
19.29
18.61
16.82
15.32
9.668
6.357
18.61
18.95
86
10.68
FCF yield (avg)%
9.05
8.57
11.22
13.25
14.57
17.22
17.12
15.10
16.42
10.20
11.54
16.42
13.91
69
11.11
FCF margin%
17.23
18.82
18.60
20.00
18.31
16.20
17.10
16.35
14.82
9.55
6.24
16.35
17.16
12
0.998
FCF / Net incomex
1.033
0.965
0.957
0.833
0.863
0.763
0.711
0.616
0.537
0.903
1.621
0.711
0.848
66
18.16
ROIC%
18.64
20.22
23.17
20.58
20.15
17.70
16.74
16.52
17.54
17.54
6.88
17.54
18.17
43
21.95
Return on equity%
2.92
1.76
3.51
4.35
4.37
7.28
5.81
5.48
5.71
29.65
17.49
5.71
4.36
33
2.64
Return on assets%
17.13
17.95
19.25
21.06
18.83
20.01
17.68
19.77
21.67
10.20
15.34
19.77
19.51
10
0.02
EPSRM
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.02
0.02
13.67%
10.52%
—
11.58
EPS growth%
0.40
0.40
2.69
4.92
7.76
6.52
5.38
5.60
3.84
8.02
15.92
5.60
4.38
48
0.01
Bookvalue per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.05
0.05
(1.75%)
0.71%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.01
6.01%
2.22%
—
0.05
Dividend per shRM
0.04
0.04
0.04
0.03
0.03
0.03
0.02
0.02
0.02
0.05
0.03
(6.57%)
(6.26%)
—
3.97
Div yield (avg)%
9.01
6.60
9.05
8.10
6.03
7.06
5.05
6.82
6.47
24.10
27.67
6.47
6.94
33
7.30
Payout ratio%
20.87
22.43
23.71
21.51
19.48
21.07
21.79
23.04
21.32
12.22
25.72
21.32
21.41
65
255.8
Shares (diluted)M
514.3
527.5
542.5
569.5
661.7
746.3
775.0
819.9
865.3
257.9
254.9
8.73%
7.88%
75
20.69
Buyback yield%
24.99
24.73
25.97
28.58
30.04
30.79
27.87
26.78
25.06
23.86
27.42
27.87
26.38
95
1.195
D/E ratiox
1.708
1.641
1.828
2.069
2.052
2.172
2.133
2.061
2.046
0.903
0.144
2.061
2.049
30
20.03
Enterprise valueRM M
3.918
4.629
5.020
5.417
5.939
7.093
7.717
8.239
9.948
17.81
2.449
12.92%
11.52%
87
11.75
LT debtRM M
10.67
11.54
10.83
10.97
11.05
9.711
8.689
7.570
7.920
15.00
14.03
(6.31%)
(3.53%)
29
Cost of revenue
4.57%
1.01×
Operating expenses
3.99%
0.96×
Goodwill & intangibles
18.31%
Spread over hurdle
19.49%