17.73
RevenueRM M
18.59
20.25
21.56
22.73
24.16
26.11
27.99
29.99
32.81
34.89
18.72
7.62%
7.53%
25
6.48
Revenue growth%
5.61
6.64
4.49
7.42
5.20
2.29
0.40
2.96
2.27
0.40
13.20
2.27
3.72
40
25.64
Gross margin%
27.87
28.25
28.29
31.02
32.83
33.71
35.05
36.30
38.38
41.23
28.93
36.30
33.27
70
7.83
Operating margin%
15.24
13.77
14.67
16.76
16.60
18.17
16.02
14.01
14.35
14.15
17.57
14.35
14.96
65
12.21
Net margin%
24.34
22.23
22.53
19.87
19.88
21.35
19.07
19.02
20.52
19.47
24.82
19.47
20.20
58
17.79
P/E ratio (avg)x
11.36
10.92
11.17
11.79
10.99
10.24
8.829
9.288
9.941
10.70
35.21
9.941
10.81
62
30.34
EV/EBITx
13.86
15.38
14.66
15.88
16.75
18.31
19.55
17.40
18.85
20.30
36.54
18.85
17.07
76
13.40
FCF yield (avg)%
1.89
2.22
0.60
1.85
2.98
0.61
0.40
0.40
0.40
1.87
4.36
0.40
1.23
25
7.04
FCF margin%
1.01
3.82
6.57
8.55
5.60
4.66
3.12
0.72
0.40
0.40
9.58
0.72
3.47
44
1.727
FCF / Net incomex
2.171
2.503
2.550
2.530
2.745
2.975
3.498
3.513
3.614
4.339
0.358
3.513
2.860
92
29.45
ROIC%
15.75
14.58
15.18
14.77
13.13
16.05
17.83
19.69
19.33
19.57
2.89
19.33
15.90
6
15.03
Return on equity%
1.27
0.40
0.40
0.40
3.31
5.17
6.18
7.63
9.05
7.23
20.51
7.23
4.24
10
27.94
Return on assets%
22.70
21.59
19.09
21.91
19.27
18.39
21.12
20.08
17.46
15.97
3.08
18.39
19.67
54
0.03
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(4.37%)
(4.95%)
—
5.58
EPS growth%
31.26
31.82
31.59
29.52
31.57
30.29
32.54
30.44
29.67
31.72
27.85
30.44
31.42
63
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
0.04
(9.50%)
(4.78%)
—
0.01
FCF per shareRM
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.02
6.15%
4.88%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.45%
3.18%
—
28.27
Div yield (avg)%
21.41
18.41
16.73
16.96
19.51
19.25
17.64
20.49
19.85
19.23
28.89
19.25
19.24
56
19.95
Payout ratio%
13.76
11.50
12.67
10.84
12.73
10.26
10.88
8.17
10.90
11.48
18.49
10.88
11.19
74
0.560
Shares (diluted)B
0.775
0.878
0.971
0.925
1.049
1.004
1.164
1.163
1.098
1.100
0.580
0.95%
3.62%
29
23.59
Buyback yield%
16.51
14.71
16.51
18.18
17.15
19.54
21.95
22.94
22.17
24.36
19.52
22.17
18.86
57
0.524
D/E ratiox
0.791
0.773
0.910
0.963
0.987
1.107
1.125
1.102
1.230
1.291
0.307
1.125
1.045
26
1.636
Enterprise valueRM M
17.46
17.17
20.28
23.82
25.67
29.67
33.28
38.44
37.05
36.68
3.048
7.40%
9.08%
72
13.03
LT debtRM M
24.07
24.97
28.58
28.43
29.13
27.21
29.22
32.90
30.89
35.48
23.57
4.02%
5.42%
70
Cost of revenue
7.48%
1.00×
Operating expenses
7.40%
0.99×
Property and equipment
14.55%
Spread over hurdle
90.85%