16.92
RevenueRM M
16.82
17.76
18.71
19.58
20.49
21.87
23.63
24.63
25.77
27.93
17.56
6.39%
6.00%
9
4.73
Revenue growth%
1.80
3.05
3.89
5.56
3.87
2.30
4.78
3.95
5.85
5.16
15.13
4.78
3.92
58
28.38
Gross margin%
16.47
17.51
17.61
18.95
19.91
19.45
19.79
18.10
18.75
17.73
7.32
18.75
18.43
35
7.55
Operating margin%
28.43
30.67
29.38
26.82
28.24
25.37
24.24
27.10
28.27
30.45
2.53
27.10
28.25
63
12.55
Net margin%
4.70
7.20
5.65
5.84
7.90
9.81
11.24
11.26
14.02
16.17
25.23
11.26
8.86
15
8.997
P/E ratio (avg)x
16.81
17.96
18.63
16.24
16.05
15.95
13.79
13.81
14.83
15.00
20.75
14.83
16.00
87
11.85
EV/EBITx
46.56
47.90
55.33
61.43
59.07
65.08
61.79
71.30
66.26
65.62
27.29
65.62
61.61
56
3.03
FCF yield (avg)%
28.82
27.34
26.16
28.68
31.08
32.39
32.61
30.88
30.40
30.45
20.66
30.88
30.42
75
18.30
FCF margin%
20.14
17.57
15.89
17.85
19.30
19.78
21.82
20.51
18.95
17.00
11.69
19.78
19.13
11
1.188
FCF / Net incomex
1.494
1.688
1.870
2.120
2.424
2.740
2.954
3.403
3.922
3.977
0.645
3.403
2.582
30
2.02
ROIC%
19.42
19.30
22.15
22.57
25.06
24.13
26.86
27.66
27.44
26.03
15.23
26.86
24.59
93
11.60
Return on equity%
16.89
15.29
16.79
17.48
16.55
19.31
17.71
19.36
19.01
19.77
4.86
19.31
17.60
86
12.54
Return on assets%
19.89
21.77
24.18
22.05
23.44
22.22
23.37
26.04
27.56
24.65
23.03
24.65
23.40
26
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
12.42%
10.69%
—
24.60
EPS growth%
4.43
2.82
1.74
1.04
3.21
1.39
0.45
1.93
0.97
1.66
29.61
1.39
1.70
25
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.11%
2.82%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.65%
4.32%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.73%
1.73%
—
15.98
Div yield (avg)%
20.28
19.40
21.76
20.27
23.20
20.20
19.06
20.58
18.79
17.28
27.64
19.06
20.24
50
22.70
Payout ratio%
6.13
4.80
3.19
1.48
1.79
4.17
2.30
3.89
6.14
4.48
15.89
4.17
4.03
73
2.103
Shares (diluted)B
2.308
2.253
2.147
2.311
2.711
2.655
2.778
2.707
2.583
2.971
2.128
1.85%
3.01%
57
2.90
Buyback yield%
13.23
12.56
15.50
13.64
16.51
17.56
20.51
17.75
19.65
16.76
24.96
17.75
16.63
85
1.022
D/E ratiox
0.541
0.598
0.663
0.728
0.688
0.748
0.785
0.847
0.836
0.812
0.638
0.812
0.738
14
21.45
Enterprise valueRM M
24.69
27.15
26.93
27.03
27.56
26.39
25.50
23.91
26.34
26.01
32.27
(1.15%)
(0.14%)
13
3.975
LT debtRM M
32.13
31.48
29.74
31.86
35.68
35.81
35.01
32.49
32.69
35.60
7.444
(0.05%)
2.07%
7
Cost of revenue
6.24%
1.02×
Operating expenses
5.35%
0.94×
Property and equipment
16.51%
Spread over hurdle
(0.23%)