23.17
RevenueRM M
23.87
24.92
25.66
26.59
27.40
28.45
28.94
29.45
29.88
30.35
24.60
2.07%
2.92%
85
26.69
Revenue growth%
12.24
14.29
16.99
17.44
17.49
18.45
19.69
22.21
22.94
23.67
27.50
22.21
17.97
23
11.93
Gross margin%
24.91
24.77
24.07
23.90
21.19
20.64
18.31
18.06
18.96
18.99
18.10
18.96
20.92
68
15.83
Operating margin%
13.91
13.07
12.71
11.68
10.38
10.74
8.41
8.63
11.57
14.21
6.41
10.74
11.63
25
14.80
Net margin%
18.93
20.71
23.05
23.74
23.92
25.56
25.51
26.48
24.63
24.51
24.94
25.51
24.22
8
7.847
P/E ratio (avg)x
19.10
18.70
20.69
21.69
20.63
19.68
21.43
20.15
19.06
21.34
8.057
20.15
20.39
73
33.08
EV/EBITx
9.044
9.292
9.644
9.089
8.465
9.068
8.697
7.899
8.192
8.576
21.48
8.576
8.870
66
27.16
FCF yield (avg)%
16.38
14.67
14.84
13.57
12.25
10.04
9.67
11.85
10.20
7.60
8.31
10.04
12.05
81
16.37
FCF margin%
5.62
7.24
5.88
5.64
8.01
6.08
6.39
8.47
7.91
7.82
4.02
7.82
6.82
20
1.404
FCF / Net incomex
0.921
0.956
0.969
0.816
0.760
0.642
0.654
0.585
0.538
0.544
0.383
0.585
0.707
30
8.39
ROIC%
9.62
7.63
8.05
8.92
9.79
12.56
12.94
11.52
10.61
9.32
23.66
11.52
9.71
25
8.16
Return on equity%
6.33
3.70
5.14
3.04
4.28
4.59
2.89
2.82
4.86
4.60
18.27
4.59
4.44
46
20.81
Return on assets%
22.23
21.56
24.06
26.43
24.04
24.71
22.35
20.52
23.22
21.27
13.07
22.35
22.79
17
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
10.72%
9.94%
—
7.58
EPS growth%
22.35
24.03
23.71
23.18
22.51
23.76
25.49
25.88
23.45
22.95
14.88
23.76
23.58
27
0.01
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
8.19%
6.75%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
4.26%
6.53%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
7.84%
8.76%
—
9.43
Div yield (avg)%
30.37
29.30
28.14
28.94
30.84
30.07
27.38
25.03
27.72
26.68
11.99
27.38
28.54
43
4.37
Payout ratio%
11.92
9.15
6.66
8.53
6.07
7.02
7.78
6.21
3.33
4.72
18.69
6.21
6.84
94
1.367
Shares (diluted)B
1.772
2.061
2.394
2.343
2.230
2.339
2.465
2.548
2.570
2.552
1.346
2.73%
5.27%
21
9.94
Buyback yield%
11.46
14.16
17.03
16.06
16.51
14.25
16.90
18.48
18.23
21.11
23.55
18.23
16.70
51
1.678
D/E ratiox
1.386
1.523
1.400
1.466
1.554
1.420
1.596
1.673
1.685
1.783
1.063
1.673
1.539
86
18.85
Enterprise valueRM M
8.771
7.517
6.535
5.814
5.660
6.062
6.400
5.722
6.039
5.604
3.578
(0.20%)
(5.30%)
32
4.480
LT debtRM M
7.170
7.809
8.083
8.157
7.813
6.918
6.881
6.281
5.479
5.312
4.764
(7.43%)
(3.20%)
6
Cost of revenue
2.70%
0.98×
Operating expenses
2.86%
0.99×
Cash and investments
14.13%
Spread over hurdle
(3.21%)