51.04
RevenueRM M
48.99
50.40
52.19
55.07
57.10
59.86
61.28
63.00
64.17
66.74
57.08
3.17%
3.57%
80
20.57
Revenue growth%
12.56
11.82
13.53
10.72
9.88
11.12
8.28
9.85
11.87
9.33
29.27
9.85
10.92
77
16.97
Gross margin%
3.41
1.54
3.47
2.31
5.11
2.26
4.78
4.19
3.11
0.93
20.47
3.11
3.26
72
19.87
Operating margin%
13.47
11.40
8.67
6.93
6.50
6.18
5.87
4.69
5.81
4.72
20.11
5.81
6.34
73
20.86
Net margin%
29.55
31.45
29.01
28.08
27.86
29.20
27.13
29.56
32.51
34.22
29.56
29.56
29.38
63
17.98
P/E ratio (avg)x
37.78
44.53
51.06
50.84
52.27
52.62
52.74
56.88
55.81
63.91
6.987
55.81
52.45
68
31.60
EV/EBITx
38.59
43.83
45.46
49.61
49.42
48.92
51.81
50.71
55.79
59.92
37.67
51.81
49.52
36
17.12
FCF yield (avg)%
14.88
13.17
10.29
10.03
10.96
10.90
10.29
9.22
11.28
9.70
19.55
10.29
10.59
27
12.68
FCF margin%
16.92
19.72
17.25
15.82
12.90
15.76
17.98
16.66
17.77
17.59
4.90
17.59
17.09
40
0.538
FCF / Net incomex
1.471
1.431
1.366
1.271
1.388
1.555
1.610
1.516
1.639
1.575
1.739
1.575
1.494
54
7.69
ROIC%
17.69
15.84
17.47
18.22
15.83
15.84
15.46
16.67
15.20
15.88
20.13
15.84
15.86
40
9.49
Return on equity%
0.91
0.86
2.58
5.47
3.40
1.92
3.68
1.05
2.51
2.96
6.15
2.51
2.55
26
26.53
Return on assets%
7.70
6.48
8.01
6.61
7.47
7.92
7.45
7.65
7.63
9.44
11.32
7.65
7.64
30
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
(2.52%)
0.63%
—
29.67
EPS growth%
18.86
15.93
13.37
12.13
12.32
12.94
14.36
16.20
14.94
13.72
5.73
14.36
14.04
20
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
—
(2.65%)
(4.16%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
—
6.60%
5.99%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
(2.91%)
(4.06%)
—
14.01
Div yield (avg)%
24.21
25.55
22.79
22.46
23.63
23.84
21.16
19.19
22.08
19.57
15.87
21.16
22.62
10
25.22
Payout ratio%
11.97
13.85
16.74
19.68
21.52
20.34
22.63
21.60
22.71
19.99
28.11
21.60
20.17
36
2.460
Shares (diluted)B
3.477
3.257
3.529
3.662
4.100
4.532
4.305
4.208
4.607
4.289
2.585
0.90%
3.26%
35
24.77
Buyback yield%
16.18
16.60
18.83
18.68
18.23
20.81
21.25
23.09
22.78
21.31
4.90
21.31
19.82
69
0.407
D/E ratiox
0.235
0.263
0.262
0.281
0.298
0.303
0.353
0.350
0.368
0.406
0.602
0.353
0.300
19
33.06
Enterprise valueRM M
13.51
14.09
14.86
17.01
18.96
18.42
19.06
22.34
25.74
27.70
2.579
7.88%
7.90%
38
5.478
LT debtRM M
37.98
35.87
35.37
33.84
32.42
35.53
33.35
30.13
28.32
29.81
27.22
(1.66%)
(2.03%)
18
Cost of revenue
3.49%
0.99×
Operating expenses
3.18%
0.96×
Goodwill & intangibles
17.93%
Spread over hurdle
10.26%