11.52
RevenueRM M
18.63
18.47
18.83
18.71
18.57
18.97
19.23
19.64
19.66
19.53
12.69
1.00%
0.54%
29
2.08
Revenue growth%
7.21
8.10
8.32
5.41
4.32
1.90
2.62
1.14
0.40
1.14
21.25
1.14
3.47
81
24.73
Gross margin%
7.48
6.08
4.78
3.20
2.41
0.40
0.87
2.24
3.03
3.59
27.51
2.24
3.11
37
28.79
Operating margin%
6.64
5.22
7.03
7.07
7.30
8.01
9.56
11.79
8.81
10.60
2.94
9.56
7.65
21
27.22
Net margin%
24.84
25.57
23.11
21.00
23.99
24.23
24.24
22.70
25.47
22.70
3.48
24.23
24.11
48
12.20
P/E ratio (avg)x
49.70
50.42
49.98
50.05
49.94
56.83
65.33
65.19
67.52
78.50
35.92
65.33
53.62
45
28.15
EV/EBITx
9.357
9.124
9.674
9.491
10.06
11.29
10.93
12.19
12.58
13.75
28.23
12.19
10.49
60
22.90
FCF yield (avg)%
12.39
11.56
11.32
10.74
8.95
7.89
6.84
6.29
8.36
6.06
17.04
6.84
8.65
8
23.49
FCF margin%
15.36
17.61
18.42
20.80
19.57
20.58
19.46
17.50
16.15
15.77
9.34
17.50
18.02
75
0.356
FCF / Net incomex
2.266
2.102
1.962
2.209
2.412
2.426
2.478
2.734
3.126
3.548
0.111
2.734
2.419
27
18.85
ROIC%
18.71
20.57
18.65
20.79
23.58
24.83
24.93
25.53
23.06
25.84
2.12
24.93
23.32
83
23.09
Return on equity%
16.82
19.12
18.69
16.17
19.09
21.62
24.16
25.24
25.92
25.50
19.52
25.24
20.37
55
13.16
Return on assets%
6.81
6.70
3.70
5.80
7.31
7.40
4.71
5.16
3.12
0.89
27.24
4.71
5.48
23
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.79%)
1.17%
—
15.18
EPS growth%
25.93
25.28
26.11
24.59
26.99
26.49
26.38
27.52
30.28
28.16
10.08
27.52
26.43
85
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.18%
4.16%
—
—
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.01
10.51%
8.42%
—
0.01
Dividend per shRM
0.01
—
0.01
—
—
—
—
—
—
—
0.01
(4.97%)
(3.81%)
—
13.24
Div yield (avg)%
12.29
13.58
10.73
10.29
7.95
8.29
9.41
10.91
8.32
7.96
27.66
8.32
9.85
80
7.86
Payout ratio%
1.13
3.54
3.81
3.58
3.58
3.79
1.99
4.04
5.07
3.61
13.63
3.79
3.59
86
1.105
Shares (diluted)B
1.303
1.373
1.279
1.313
1.210
1.306
1.446
1.375
1.431
1.436
1.087
3.49%
2.23%
20
29.54
Buyback yield%
17.53
19.24
21.94
23.31
21.53
22.22
20.28
18.24
20.80
18.83
23.88
20.28
20.54
15
1.678
D/E ratiox
0.174
0.195
0.227
0.215
0.234
0.250
0.274
0.261
0.252
0.239
1.690
0.252
0.236
29
4.477
Enterprise valueRM M
23.15
23.85
23.33
23.14
23.08
23.81
23.99
24.81
27.64
29.03
17.20
4.69%
2.15%
71
10.47
LT debtRM M
9.544
10.34
11.03
11.15
9.950
9.251
8.681
8.247
7.555
6.598
14.27
(7.89%)
(3.55%)
74
Cost of revenue
0.54%
1.00×
Operating expenses
0.20%
0.97×
Spread over hurdle
26.81%