25.65
RevenueRM M
18.97
20.49
22.11
23.65
25.25
26.94
28.84
30.89
32.47
34.58
28.49
6.49%
6.84%
13
8.62
Revenue growth%
15.88
16.08
16.83
17.55
19.99
21.41
21.56
21.42
18.56
20.91
26.30
21.41
19.27
9
14.68
Gross margin%
10.79
10.66
8.18
6.04
8.19
10.50
11.71
11.28
10.78
12.28
18.18
11.28
10.72
39
12.65
Operating margin%
15.52
17.78
18.58
20.49
18.95
16.34
16.61
14.08
14.43
16.48
6.56
16.34
16.54
28
12.48
Net margin%
0.40
2.52
1.14
0.40
1.55
0.52
0.40
0.40
0.40
0.40
3.45
0.40
0.40
65
20.51
P/E ratio (avg)x
18.38
16.48
17.11
16.04
14.19
15.65
14.48
13.19
13.75
14.50
19.23
14.48
15.08
93
20.24
EV/EBITx
8.858
9.608
9.922
10.23
9.548
9.264
8.436
8.462
7.966
8.374
19.04
8.436
9.061
79
4.27
FCF yield (avg)%
21.39
18.95
20.06
19.02
18.85
18.51
20.59
18.82
17.56
15.22
27.60
18.51
18.90
46
25.69
FCF margin%
25.97
28.52
28.02
28.23
29.78
30.07
27.87
30.26
32.95
30.68
26.73
30.26
29.15
57
0.636
FCF / Net incomex
1.322
1.280
1.461
1.721
1.778
2.074
2.262
2.515
2.715
2.987
0.362
2.515
1.926
83
5.35
ROIC%
11.72
11.98
11.59
12.06
9.89
7.84
7.04
4.58
5.74
8.08
4.01
7.04
8.98
15
11.38
Return on equity%
22.04
22.49
23.45
21.38
19.23
18.83
17.38
16.28
13.55
12.26
10.25
16.28
19.03
84
6.73
Return on assets%
26.58
27.34
30.23
27.57
28.47
28.39
27.55
27.43
24.91
25.50
15.18
27.43
27.49
35
0.03
EPSRM
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.03
8.25%
7.95%
—
25.74
EPS growth%
9.17
9.56
11.67
13.52
13.55
16.28
16.22
13.78
11.40
8.67
2.30
13.78
12.60
8
0.03
Bookvalue per shRM
0.10
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.10
0.10
0.07
0.03%
(0.46%)
—
0.06
FCF per shareRM
0.12
0.14
0.14
0.17
0.18
0.19
0.21
0.25
0.28
0.34
0.05
13.32%
12.24%
—
0.04
Dividend per shRM
0.03
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.06
0.21%
(0.28%)
—
15.71
Div yield (avg)%
23.17
24.90
24.49
25.98
23.21
23.18
25.37
28.06
28.90
30.57
25.01
28.06
25.14
23
14.76
Payout ratio%
5.54
6.72
5.71
7.81
9.14
11.99
11.27
12.40
9.45
6.95
26.15
11.27
8.48
79
293.5
Shares (diluted)M
224.1
229.1
228.3
233.5
236.5
217.4
228.3
235.0
214.4
195.9
291.4
(3.70%)
(2.40%)
30
2.22
Buyback yield%
1.25
3.23
5.11
2.37
4.44
3.60
4.64
2.78
0.40
0.40
24.31
2.78
3.00
54
0.597
D/E ratiox
0.486
0.452
0.432
0.456
0.427
0.443
0.387
0.378
0.342
0.351
0.656
0.378
0.430
68
41.13
Enterprise valueRM M
47.61
54.46
55.57
53.62
53.69
52.46
57.41
62.31
72.78
78.99
23.62
8.03%
5.94%
17
20.26
LT debtRM M
30.73
34.02
39.62
41.94
44.21
45.44
49.61
56.00
63.60
63.08
14.96
7.37%
8.02%
15
Cost of revenue
7.26%
1.04×
Operating expenses
6.10%
0.93×
Goodwill & intangibles
15.60%
Spread over hurdle
(0.80%)