8.736
RevenueRM M
7.235
7.642
8.224
8.964
9.507
10.12
10.65
11.22
11.89
13.00
8.950
6.46%
6.61%
87
14.68
Revenue growth%
11.75
14.46
12.49
14.83
11.89
12.67
11.60
11.08
8.29
10.28
14.26
11.08
11.82
81
12.64
Gross margin%
13.76
12.29
15.15
16.74
16.53
17.43
17.00
19.27
17.23
19.36
4.34
17.43
16.87
50
25.98
Operating margin%
6.78
6.12
5.44
5.09
3.54
1.10
1.78
1.85
0.56
0.40
3.58
1.10
2.69
53
15.33
Net margin%
26.20
25.73
24.49
21.83
22.25
23.13
21.30
19.02
18.39
20.97
23.23
20.97
22.04
59
24.16
P/E ratio (avg)x
52.13
48.82
44.89
43.12
46.99
45.65
51.01
49.09
49.64
47.76
8.014
49.09
48.29
44
10.46
EV/EBITx
17.41
15.69
15.37
14.02
14.38
13.75
13.18
14.04
12.91
11.51
16.00
13.18
14.03
30
13.87
FCF yield (avg)%
21.94
24.50
25.18
25.65
23.95
22.77
21.33
19.07
21.97
20.06
11.47
21.33
22.37
28
25.61
FCF margin%
12.34
12.49
13.37
13.06
12.93
10.28
9.00
7.47
5.84
6.77
18.21
7.47
11.31
93
1.238
FCF / Net incomex
0.159
0.154
0.145
0.140
0.129
0.131
0.138
0.140
0.130
0.133
0.663
0.133
0.139
92
6.38
ROIC%
17.80
15.51
13.24
14.28
17.10
15.98
14.37
15.84
18.27
17.69
18.78
15.98
15.91
87
11.34
Return on equity%
34.07
33.12
30.42
32.83
34.90
33.97
34.19
36.68
39.17
38.12
15.57
36.68
34.13
23
18.00
Return on assets%
6.56
5.53
8.47
8.29
8.53
7.47
9.79
8.24
9.36
11.54
18.18
9.36
8.38
12
0.36
EPSRM
0.22
0.20
0.18
0.19
0.19
0.20
0.19
0.19
0.21
0.21
0.41
2.29%
(0.99%)
—
13.55
EPS growth%
30.19
32.94
31.47
28.80
30.47
28.75
30.11
32.27
29.94
32.55
15.73
30.11
30.33
73
0.34
Bookvalue per shRM
0.38
0.41
0.46
0.54
0.52
0.59
0.62
0.68
0.64
0.73
0.37
6.88%
8.34%
—
0.29
FCF per shareRM
0.11
0.11
0.12
0.11
0.11
0.12
0.10
0.10
0.10
0.10
0.38
(1.38%)
(0.61%)
—
0.24
Dividend per shRM
0.11
0.10
0.11
0.13
0.14
0.14
0.16
0.18
0.17
0.16
0.08
2.17%
3.83%
—
27.85
Div yield (avg)%
10.17
7.79
5.16
7.89
6.13
4.87
6.94
5.82
6.76
8.73
10.13
6.76
6.85
10
12.34
Payout ratio%
8.85
11.56
11.49
10.21
12.41
14.50
16.63
17.99
16.88
16.43
9.93
16.63
13.46
78
16.44
Shares (diluted)M
18.24
18.54
19.88
20.46
21.85
22.75
22.37
22.08
25.72
28.38
16.91
5.37%
4.01%
43
24.77
Buyback yield%
9.08
9.49
7.86
6.15
4.16
7.13
4.73
6.00
8.97
9.65
14.26
7.13
7.50
24
0.794
D/E ratiox
1.112
0.982
0.865
0.834
0.786
0.764
0.759
0.682
0.606
0.597
1.675
0.682
0.775
94
9.271
Enterprise valueRM M
11.37
12.35
12.71
11.04
11.99
10.39
10.58
9.493
9.726
10.44
3.600
(2.73%)
(1.76%)
44
9.928
LT debtRM M
0.738
0.777
0.793
0.803
0.851
0.826
0.858
0.880
0.802
0.865
8.020
0.35%
1.09%
42
Cost of revenue
6.75%
1.01×
Operating expenses
6.12%
0.96×
Property and equipment
19.90%
Cash and investments
19.50%
Spread over hurdle
61.08%