24.41
RevenueRM M
14.74
15.34
15.62
16.54
16.90
17.31
18.01
18.47
19.36
20.52
25.31
3.96%
3.64%
7
23.56
Revenue growth%
11.57
13.42
15.11
17.79
18.68
17.09
16.35
17.47
17.91
20.75
15.58
17.47
17.28
36
14.45
Gross margin%
10.79
7.86
5.47
7.45
7.70
6.41
5.15
7.34
8.48
8.55
17.38
7.34
7.57
15
15.75
Operating margin%
11.79
12.59
11.63
9.11
7.48
6.22
4.96
5.69
8.08
8.35
12.76
6.22
8.22
52
15.61
Net margin%
19.95
17.27
15.79
17.40
19.67
20.04
21.51
19.51
17.93
16.26
28.92
19.51
18.72
67
37.26
P/E ratio (avg)x
16.71
15.99
16.69
17.85
18.88
18.50
19.66
21.75
20.93
20.96
10.52
20.93
18.69
45
37.65
EV/EBITx
40.03
43.03
40.49
43.02
41.68
38.73
42.25
45.08
41.98
37.94
9.721
41.98
41.83
70
25.29
FCF yield (avg)%
24.89
27.00
26.44
25.55
27.80
30.67
28.50
29.71
31.68
29.01
28.11
29.71
28.15
60
3.61
FCF margin%
5.25
8.09
8.26
7.88
5.55
7.81
7.88
10.46
12.49
14.46
17.08
10.46
7.99
68
0.394
FCF / Net incomex
1.764
1.612
1.672
1.660
1.641
1.845
2.057
1.927
1.830
2.013
1.001
1.927
1.797
65
14.48
ROIC%
23.64
25.99
25.81
25.60
25.60
22.64
22.46
20.48
22.42
22.68
27.58
22.46
23.16
92
26.04
Return on equity%
18.45
20.92
19.21
18.34
15.92
17.93
20.08
21.96
20.27
23.26
21.76
20.27
19.64
85
7.49
Return on assets%
18.73
16.43
15.83
17.92
15.59
13.53
11.06
11.68
13.83
12.02
2.44
12.02
14.71
85
0.01
EPSRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.29%
6.12%
—
6.61
EPS growth%
10.08
8.50
10.84
11.91
13.71
13.81
14.52
17.47
15.10
14.34
5.99
14.52
13.76
84
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
3.83%
2.50%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
—
3.59%
4.33%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
8.68%
9.98%
—
19.91
Div yield (avg)%
32.69
34.43
36.62
34.11
35.13
35.50
33.02
34.03
31.54
32.58
16.05
33.02
34.07
30
13.84
Payout ratio%
25.65
23.66
25.76
24.26
23.13
21.28
20.56
21.56
23.55
24.14
26.20
21.56
23.60
46
0.912
Shares (diluted)B
1.361
1.644
1.717
1.920
2.208
2.338
2.550
2.786
3.000
3.480
0.935
9.53%
10.26%
90
14.71
Buyback yield%
22.31
25.11
23.28
20.50
17.53
15.77
15.86
17.76
16.89
16.34
5.70
16.34
17.65
35
0.154
D/E ratiox
1.239
1.065
1.126
1.147
0.981
0.840
0.812
0.797
0.714
0.738
0.421
0.797
0.910
86
7.747
Enterprise valueRM M
11.30
9.727
8.955
9.617
10.34
10.82
10.73
11.59
12.11
11.23
15.21
1.67%
0.27%
76
26.21
LT debtRM M
3.828
4.081
4.501
4.465
4.730
4.953
5.512
5.697
5.824
6.833
27.77
7.64%
5.56%
94
Cost of revenue
3.39%
0.98×
Operating expenses
4.34%
1.07×
Goodwill & intangibles
16.01%
Property and equipment
15.70%
Spread over hurdle
55.00%