6.053
RevenueRM M
9.034
9.486
10.06
11.01
11.84
12.74
13.88
14.67
16.02
17.34
6.713
7.93%
7.57%
40
20.13
Revenue growth%
17.56
14.91
15.57
15.09
13.88
11.74
14.48
11.80
8.94
9.83
18.04
11.74
14.18
33
8.15
Gross margin%
16.97
19.85
20.21
23.12
25.33
25.38
22.50
20.59
22.95
20.24
20.81
22.50
21.55
83
6.71
Operating margin%
1.04
2.93
4.26
1.52
3.08
0.40
2.99
0.67
0.40
0.40
21.55
0.40
1.28
43
22.90
Net margin%
7.46
6.08
4.14
2.50
0.40
0.40
3.04
1.50
0.40
0.40
29.92
0.40
2.00
56
19.38
P/E ratio (avg)x
48.81
51.75
56.02
64.87
66.61
65.38
70.06
82.94
99.63
114.0
29.87
82.94
66.00
67
30.61
EV/EBITx
36.75
37.90
42.64
43.97
50.04
56.08
59.51
55.31
54.40
50.26
31.64
55.31
50.15
82
2.05
FCF yield (avg)%
18.00
15.84
13.91
13.17
13.13
12.66
11.20
13.48
11.14
8.15
9.81
11.20
13.15
73
22.93
FCF margin%
5.88
5.06
4.39
4.22
2.06
0.40
0.40
0.48
0.40
2.33
19.79
0.40
2.20
31
1.650
FCF / Net incomex
2.835
3.057
3.501
3.653
3.960
4.435
4.545
5.006
5.282
6.193
0.640
5.006
4.197
81
23.36
ROIC%
12.75
12.20
13.19
14.49
15.86
15.04
17.95
20.03
19.47
17.03
16.88
17.95
15.45
95
26.64
Return on equity%
15.15
16.62
13.83
11.15
8.93
6.39
6.14
4.10
6.84
8.90
8.90
6.39
8.91
78
15.97
Return on assets%
25.86
28.46
28.86
30.83
32.23
34.05
32.39
32.25
31.12
31.65
4.96
32.25
31.39
12
0.01
EPSRM
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.01
3.45%
7.52%
—
29.60
EPS growth%
14.40
14.88
13.62
13.36
15.36
16.34
14.03
14.21
16.52
14.83
13.80
14.83
14.62
63
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
5.50%
2.29%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
7.22%
7.56%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
7.59%
6.47%
—
6.38
Div yield (avg)%
21.17
24.10
26.96
29.10
27.72
28.49
28.07
31.07
33.72
36.65
10.88
31.07
28.28
23
28.10
Payout ratio%
19.68
19.92
20.73
18.05
19.70
20.91
23.39
25.18
25.13
24.96
18.07
24.96
20.82
10
400.0
Shares (diluted)M
354.8
381.8
415.5
379.3
346.3
330.7
335.8
368.5
337.1
314.7
394.4
(1.89%)
(1.40%)
92
27.55
Buyback yield%
11.09
12.66
11.97
12.04
11.62
12.28
14.46
12.81
14.46
12.81
17.30
12.81
12.47
90
0.709
D/E ratiox
1.611
1.522
1.653
1.908
1.925
2.015
1.903
2.119
2.310
2.373
0.877
2.119
1.917
16
17.41
Enterprise valueRM M
25.51
24.10
23.10
27.16
29.06
33.42
39.28
38.73
42.01
41.32
13.39
7.29%
4.52%
34
19.28
LT debtRM M
8.498
9.081
9.656
10.75
12.29
14.56
15.62
15.85
15.55
16.34
5.371
5.87%
6.20%
47
Cost of revenue
7.79%
1.02×
Operating expenses
7.48%
0.99×
Goodwill & intangibles
18.84%
Spread over hurdle
(8.76%)