20.13
RevenueRM M
9.419
10.05
10.84
11.38
12.22
12.77
13.53
14.69
15.50
16.47
21.29
6.16%
6.24%
21
16.91
Revenue growth%
12.93
14.03
13.02
14.23
11.25
13.10
14.28
13.64
13.26
12.25
15.53
13.26
13.18
18
20.99
Gross margin%
11.87
14.81
12.20
11.12
11.12
8.42
7.59
9.39
12.02
14.63
4.99
9.39
11.49
13
23.62
Operating margin%
13.62
12.48
13.19
13.28
15.54
17.21
17.43
17.17
15.29
12.85
10.83
17.17
14.46
30
17.06
Net margin%
9.70
7.62
6.99
8.09
6.83
7.47
7.77
6.05
4.73
7.41
3.24
7.41
7.44
83
19.21
P/E ratio (avg)x
8.733
9.361
9.448
10.24
10.44
11.53
10.80
12.07
13.49
14.38
15.00
12.07
10.62
73
34.65
EV/EBITx
10.23
9.936
9.440
9.788
10.12
10.57
9.479
10.24
11.25
11.32
18.63
10.57
10.17
19
5.89
FCF yield (avg)%
21.30
20.55
20.81
18.58
15.82
16.71
14.01
12.01
11.82
12.27
25.90
12.27
16.26
93
30.00
FCF margin%
6.83
5.28
6.66
8.10
5.44
7.45
7.82
8.24
10.96
9.81
3.39
8.24
7.64
62
0.926
FCF / Net incomex
0.923
1.030
0.997
1.019
1.203
1.150
1.141
1.199
1.263
1.484
0.738
1.199
1.145
13
26.23
ROIC%
33.86
34.47
35.48
32.80
35.17
33.87
34.49
34.94
37.92
39.13
16.70
34.94
34.72
95
16.47
Return on equity%
26.83
26.72
28.92
27.75
24.85
26.44
27.15
29.41
26.79
28.85
20.11
27.15
26.99
8
12.68
Return on assets%
29.90
27.85
28.42
26.78
26.63
25.27
23.56
22.25
24.14
22.49
18.08
23.56
25.95
23
0.01
EPSRM
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
1.48%
2.51%
—
20.51
EPS growth%
27.36
27.09
25.18
23.47
26.03
26.63
24.56
27.03
29.63
32.28
23.69
27.03
26.83
29
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.01
17.12%
13.04%
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
9.78%
10.82%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
(5.85%)
(2.29%)
—
7.99
Div yield (avg)%
12.87
14.46
15.77
13.34
13.25
14.58
17.58
16.69
13.71
12.40
5.41
14.58
14.09
32
7.81
Payout ratio%
23.09
21.92
23.43
21.45
19.31
22.03
20.22
19.85
21.63
20.74
3.49
20.74
21.54
26
1.049
Shares (diluted)B
1.154
1.139
1.274
1.399
1.245
1.176
1.321
1.358
1.389
1.287
1.074
0.67%
1.03%
81
24.79
Buyback yield%
26.14
24.50
23.17
23.69
24.85
22.50
23.24
25.55
25.76
22.92
11.89
23.24
24.10
83
1.327
D/E ratiox
0.467
0.437
0.390
0.365
0.336
0.361
0.340
0.370
0.413
0.454
1.017
0.370
0.380
65
14.58
Enterprise valueRM M
8.462
8.637
9.679
10.18
9.008
8.266
7.617
8.385
8.062
8.809
1.971
(0.45%)
(0.68%)
62
11.83
LT debtRM M
26.16
25.46
27.24
28.34
26.96
27.46
30.27
30.43
29.44
31.61
2.239
3.23%
2.80%
21
Cost of revenue
6.24%
1.00×
Operating expenses
6.64%
1.04×
Cash and investments
15.32%
Spread over hurdle
(0.13%)