7.240
RevenueRM M
35.35
34.78
34.53
35.30
34.89
35.93
36.24
36.19
36.99
36.66
7.434
1.00%
0.39%
13
12.50
Revenue growth%
22.18
19.70
18.70
19.21
22.11
24.10
26.37
24.84
27.67
27.73
23.53
26.37
23.14
62
28.44
Gross margin%
19.48
17.13
14.86
16.27
18.38
18.95
18.34
17.83
15.47
18.17
4.00
18.17
18.00
46
26.76
Operating margin%
9.17
12.06
11.45
13.66
13.19
12.19
12.90
13.05
13.74
14.65
8.45
13.05
12.97
10
3.21
Net margin%
18.28
20.91
23.73
24.81
23.96
23.30
22.95
20.07
20.22
17.47
10.26
20.22
21.93
26
31.06
P/E ratio (avg)x
39.74
41.10
45.19
50.13
55.64
57.51
53.55
51.14
48.53
46.08
18.53
51.14
49.33
79
25.70
EV/EBITx
23.28
23.40
22.43
23.94
25.93
30.08
34.09
37.57
41.01
46.73
27.39
37.57
28.01
93
27.03
FCF yield (avg)%
12.88
15.73
17.84
16.07
17.58
14.80
12.68
13.01
11.77
14.32
13.67
13.01
14.56
23
26.66
FCF margin%
10.06
9.51
6.96
5.81
8.59
8.52
6.45
4.49
6.20
7.44
28.84
6.45
7.20
17
1.628
FCF / Net incomex
1.690
1.717
1.557
1.622
1.736
1.810
1.821
1.735
1.550
1.516
0.160
1.735
1.704
74
12.64
ROIC%
6.06
8.80
7.58
7.44
9.19
6.63
4.11
1.29
2.26
3.02
14.76
3.02
6.35
73
3.40
Return on equity%
8.19
9.95
10.73
10.89
13.54
13.85
12.16
12.99
11.15
11.45
29.37
12.16
11.30
6
12.42
Return on assets%
21.12
19.74
19.08
20.77
21.26
19.25
19.03
21.30
18.33
20.47
2.40
19.25
20.10
7
0.02
EPSRM
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.05
0.05
0.02
15.23%
14.65%
—
16.81
EPS growth%
13.61
13.28
15.72
13.00
14.93
12.01
10.19
7.32
8.33
9.60
16.32
9.60
12.51
27
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
1.89%
3.30%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.25%)
(0.41%)
—
0.03
Dividend per shRM
0.04
0.04
0.04
0.05
0.05
0.04
0.04
0.05
0.06
0.06
0.02
6.17%
6.20%
—
15.93
Div yield (avg)%
22.87
22.26
24.38
26.55
28.79
26.03
26.65
25.92
25.41
24.23
13.13
25.92
25.66
87
19.00
Payout ratio%
26.18
23.51
21.78
21.44
20.82
21.89
22.25
19.57
20.98
18.15
26.66
20.98
21.61
59
0.628
Shares (diluted)B
0.920
0.988
0.976
0.895
0.925
0.938
1.071
0.985
1.100
1.170
0.630
4.80%
3.67%
80
11.93
Buyback yield%
19.71
18.66
20.86
23.67
24.02
25.71
25.52
27.74
29.16
28.47
19.24
27.74
24.77
92
1.358
D/E ratiox
0.499
0.480
0.494
0.444
0.401
0.448
0.485
0.483
0.450
0.421
1.341
0.450
0.465
74
33.68
Enterprise valueRM M
10.70
11.66
12.21
12.27
12.58
13.11
13.43
14.44
16.58
16.82
11.60
5.98%
4.21%
85
15.54
LT debtRM M
23.25
21.39
19.58
20.20
18.87
17.20
18.72
17.41
16.36
16.82
28.91
(2.27%)
(3.84%)
74
Cost of revenue
0.30%
0.99×
Operating expenses
0.53%
1.01×
Cash and investments
20.21%
Spread over hurdle
18.84%