13.40
RevenueRM M
33.71
34.22
35.01
36.26
36.47
36.43
37.30
37.87
38.37
38.81
14.71
1.25%
1.59%
87
13.01
Revenue growth%
23.18
22.55
25.34
23.06
23.93
23.83
23.24
26.20
24.16
24.39
10.62
24.16
23.88
46
11.78
Gross margin%
20.44
21.94
21.63
23.32
23.94
24.51
25.52
23.34
23.68
23.78
16.38
23.78
23.51
51
3.67
Operating margin%
7.14
8.23
8.53
8.41
8.89
6.14
3.71
5.02
4.39
6.75
11.07
5.02
6.95
69
8.73
Net margin%
26.61
27.52
27.70
30.62
31.17
33.28
30.67
29.92
27.85
26.05
7.11
29.92
28.88
5
22.36
P/E ratio (avg)x
35.22
38.66
44.02
50.39
55.19
53.41
63.04
72.95
71.98
76.81
24.43
71.98
54.30
45
12.62
EV/EBITx
17.61
18.09
19.38
18.41
17.47
16.39
14.73
15.24
13.48
12.50
15.85
14.73
16.93
16
28.27
FCF yield (avg)%
30.89
31.16
32.21
34.35
33.85
35.91
36.36
34.39
34.86
33.49
27.96
34.86
34.10
19
10.01
FCF margin%
7.53
8.73
6.75
9.51
10.87
13.79
14.43
12.37
13.99
16.22
6.95
13.99
11.62
7
1.565
FCF / Net incomex
0.511
0.454
0.467
0.453
0.495
0.452
0.467
0.443
0.393
0.391
0.159
0.443
0.454
9
7.88
ROIC%
19.58
21.41
19.28
18.70
18.43
16.26
15.97
16.97
19.39
18.54
23.46
16.97
18.62
35
14.77
Return on equity%
20.70
23.51
22.72
23.72
26.54
28.95
27.11
29.13
32.01
30.18
6.82
29.13
26.83
67
28.16
Return on assets%
22.73
25.02
22.44
24.17
25.67
23.03
25.41
23.04
21.32
21.79
5.99
23.03
23.04
7
0.02
EPSRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.02
10.79%
9.35%
—
11.59
EPS growth%
9.77
12.50
14.59
15.33
12.63
12.03
14.48
17.01
17.81
15.42
2.38
15.42
14.53
28
0.01
Bookvalue per shRM
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
3.50%
5.69%
—
0.03
FCF per shareRM
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.08
0.08
0.03
5.93%
7.42%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.03
2.44%
1.50%
—
28.21
Div yield (avg)%
18.67
17.90
15.53
18.46
18.55
17.89
18.49
18.16
15.17
15.71
17.99
17.89
18.03
55
27.61
Payout ratio%
13.64
13.23
10.97
8.87
8.32
8.93
7.83
5.42
2.67
1.55
14.58
5.42
8.60
49
0.547
Shares (diluted)B
0.675
0.675
0.779
0.838
0.868
0.866
0.954
1.031
1.039
1.148
0.564
5.75%
6.30%
55
23.43
Buyback yield%
5.65
6.00
4.44
6.56
8.28
8.11
9.72
7.54
10.15
9.28
4.50
9.28
7.82
92
0.612
D/E ratiox
2.466
2.516
2.789
3.293
3.169
3.294
3.348
3.265
3.594
4.076
0.399
3.348
3.279
90
18.39
Enterprise valueRM M
39.66
42.64
43.30
51.00
48.36
55.69
53.06
52.30
57.27
60.06
2.930
4.43%
5.41%
56
10.61
LT debtRM M
11.49
11.44
12.02
13.87
14.38
14.26
14.92
14.16
15.24
16.01
27.16
2.17%
4.40%
14
Cost of revenue
1.97%
1.04×
Operating expenses
1.54%
1.00×
Property and equipment
16.51%
Spread over hurdle
17.87%