7.733
RevenueRM M
39.90
41.81
42.01
43.84
44.90
45.37
46.84
48.99
49.67
51.74
8.287
2.88%
3.04%
52
10.85
Revenue growth%
20.21
19.71
17.31
17.70
19.77
17.87
16.70
17.22
17.99
15.70
11.91
17.22
17.78
92
2.26
Gross margin%
16.67
18.02
15.68
13.90
14.54
11.96
13.72
13.66
14.44
16.49
28.55
13.72
14.49
64
11.65
Operating margin%
11.48
10.92
13.10
12.26
10.44
9.48
10.03
13.01
13.13
11.56
13.41
11.56
11.52
8
15.29
Net margin%
19.11
18.65
16.15
17.35
16.56
15.00
16.05
15.88
18.14
15.88
20.27
15.88
16.35
66
33.50
P/E ratio (avg)x
20.67
23.90
27.41
30.23
35.36
39.69
46.39
52.32
59.45
61.20
9.157
52.32
37.53
27
12.13
EV/EBITx
25.81
28.50
33.20
38.79
42.45
42.03
46.54
52.08
53.61
50.23
26.39
50.23
42.24
60
4.10
FCF yield (avg)%
24.28
25.17
27.45
25.07
26.53
29.50
27.66
30.01
31.17
28.69
28.03
29.50
27.56
39
3.77
FCF margin%
9.57
11.39
14.35
14.36
11.36
11.11
10.74
11.05
9.40
10.91
19.90
10.91
11.08
64
1.298
FCF / Net incomex
1.641
1.846
1.941
1.965
2.251
2.159
2.055
2.335
2.230
2.410
1.608
2.230
2.107
65
13.54
ROIC%
16.39
17.27
14.29
13.67
12.87
13.99
15.65
16.77
14.53
14.99
11.82
14.99
14.76
69
4.89
Return on equity%
22.06
21.22
20.94
20.99
19.40
20.52
22.22
24.74
26.17
23.26
13.13
23.26
21.64
53
23.81
Return on assets%
22.52
23.86
23.49
25.17
26.66
28.56
28.04
28.79
29.42
31.23
17.68
28.79
27.35
11
0.09
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.09
(5.76%)
(3.68%)
—
23.47
EPS growth%
24.55
23.32
21.83
22.05
24.95
27.24
27.73
25.59
23.59
22.70
26.85
25.59
24.07
14
0.07
Bookvalue per shRM
0.06
0.06
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.03
(5.24%)
(1.48%)
—
0.02
FCF per shareRM
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.02
0.12%
1.01%
—
0.03
Dividend per shRM
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.08
9.78%
9.49%
—
21.55
Div yield (avg)%
14.53
12.46
13.53
14.31
15.37
13.85
10.87
8.68
7.81
8.97
27.37
8.97
12.99
16
19.78
Payout ratio%
25.92
24.51
22.87
25.19
24.05
24.95
22.14
25.07
22.14
19.85
5.06
22.14
24.28
21
0.597
Shares (diluted)B
1.028
1.034
1.109
1.134
1.145
1.129
1.208
1.412
1.614
1.855
0.594
10.12%
6.81%
6
3.94
Buyback yield%
26.25
24.58
23.90
22.27
20.72
23.67
21.27
20.09
17.27
18.14
8.19
20.09
21.77
35
0.689
D/E ratiox
1.654
1.939
2.091
2.336
2.551
2.644
3.090
3.099
3.713
3.803
0.442
3.099
2.598
52
43.45
Enterprise valueRM M
54.59
50.39
46.65
48.60
52.65
56.68
53.78
55.77
53.36
53.60
57.33
0.36%
0.28%
25
61.24
LT debtRM M
20.82
18.66
19.43
20.99
20.47
20.62
21.30
18.96
20.93
20.54
70.29
0.07%
1.06%
83
Cost of revenue
2.98%
0.99×
Operating expenses
3.02%
1.00×
Goodwill & intangibles
18.64%
Spread over hurdle
(0.30%)