8.988
RevenueRM M
8.371
8.675
8.705
8.861
9.146
9.549
9.840
9.933
9.903
10.20
9.185
2.21%
2.13%
17
25.22
Revenue growth%
9.46
9.80
11.13
11.09
11.50
11.42
8.50
9.82
8.63
8.17
4.16
8.63
9.81
7
15.69
Gross margin%
16.54
19.45
17.85
17.62
15.23
14.65
16.65
19.39
16.96
14.26
25.78
16.65
16.80
23
21.28
Operating margin%
7.45
5.72
4.73
1.90
0.40
2.85
4.64
2.46
4.15
1.61
11.01
2.85
3.50
39
28.48
Net margin%
16.45
14.94
14.60
12.83
11.50
14.19
12.44
12.35
15.06
16.00
7.36
14.19
14.40
70
24.53
P/E ratio (avg)x
7.059
7.334
6.668
6.913
7.000
6.592
6.468
6.437
6.743
6.221
36.79
6.468
6.705
6
27.25
EV/EBITx
8.903
9.410
9.662
11.00
10.24
10.04
10.51
11.03
10.58
11.57
8.865
10.58
10.38
61
23.80
FCF yield (avg)%
9.17
9.16
8.76
8.81
10.42
11.58
9.89
8.01
6.33
7.83
20.70
8.01
8.99
6
16.61
FCF margin%
19.55
19.55
20.49
20.60
17.71
15.28
13.36
14.43
11.50
9.94
24.47
13.36
16.50
7
1.795
FCF / Net incomex
0.076
0.073
0.078
0.075
0.080
0.071
0.064
0.056
0.055
0.055
0.153
0.056
0.072
68
6.74
ROIC%
4.34
4.50
7.06
5.18
4.10
6.31
8.23
6.11
8.04
5.80
10.85
6.31
5.96
20
10.25
Return on equity%
6.83
5.45
5.46
4.69
6.00
4.77
3.14
5.63
7.48
6.91
3.35
5.63
5.54
78
5.34
Return on assets%
25.18
22.44
25.41
27.75
30.30
30.29
29.00
26.68
23.85
26.72
6.08
26.72
26.70
26
0.06
EPSRM
0.09
0.09
0.10
0.09
0.10
0.10
0.10
0.12
0.13
0.15
0.07
8.90%
4.72%
—
18.98
EPS growth%
5.71
8.13
9.23
6.57
9.53
6.58
7.57
7.23
10.11
10.87
16.26
7.57
7.85
88
0.09
Bookvalue per shRM
0.11
0.10
0.09
0.09
0.08
0.07
0.07
0.06
0.06
0.05
0.11
(8.32%)
(6.57%)
—
0.07
FCF per shareRM
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.11
3.18%
4.91%
—
0.04
Dividend per shRM
0.15
0.16
0.15
0.17
0.19
0.21
0.24
0.29
0.29
0.31
0.03
10.74%
7.88%
—
4.69
Div yield (avg)%
24.76
22.73
20.52
23.05
21.95
22.29
20.74
23.31
20.66
19.32
11.23
20.74
22.12
29
10.94
Payout ratio%
23.45
21.90
20.23
17.58
16.75
15.43
12.76
14.26
13.08
10.95
14.71
13.08
16.09
23
66.67
Shares (diluted)M
83.01
83.99
92.48
93.63
104.0
107.9
117.9
113.9
118.8
130.3
65.88
4.61%
5.74%
62
8.41
Buyback yield%
22.06
20.48
19.96
19.96
19.64
21.64
22.37
20.96
19.00
19.15
25.59
20.96
20.22
17
1.687
D/E ratiox
0.627
0.602
0.550
0.539
0.490
0.438
0.433
0.404
0.377
0.404
1.183
0.404
0.464
69
7.681
Enterprise valueRM M
7.096
7.831
7.273
6.832
6.805
6.625
6.677
6.763
7.238
7.892
8.194
3.01%
0.11%
82
4.280
LT debtRM M
2.501
2.429
2.160
2.066
2.175
1.938
1.880
1.662
1.574
1.661
1.897
(5.26%)
(3.88%)
46
Cost of revenue
1.98%
0.99×
Operating expenses
2.60%
1.05×
Cash and investments
19.13%
Goodwill & intangibles
18.59%
Spread over hurdle
38.64%