18.14
RevenueRM M
10.51
11.00
11.63
12.20
12.57
12.71
13.27
13.68
13.91
14.20
20.16
2.47%
3.21%
45
18.61
Revenue growth%
9.85
8.10
6.91
8.08
6.74
5.97
7.93
5.16
4.97
4.53
27.88
5.16
6.83
66
17.57
Gross margin%
27.07
25.78
28.59
26.44
28.15
26.59
26.75
25.72
26.35
29.21
2.94
26.59
26.67
89
14.51
Operating margin%
15.07
14.66
15.31
15.96
15.66
14.29
13.23
14.02
13.49
16.16
21.19
14.02
14.87
47
20.75
Net margin%
11.87
11.33
9.49
9.47
11.91
10.33
10.71
7.89
7.38
9.61
14.51
9.61
9.97
61
37.74
P/E ratio (avg)x
43.71
41.82
45.72
52.60
50.39
48.85
53.35
54.69
59.89
64.72
33.52
54.69
51.49
93
36.49
EV/EBITx
20.47
20.00
22.41
25.27
29.25
30.37
34.14
37.07
43.01
50.11
12.44
37.07
29.81
21
24.57
FCF yield (avg)%
33.01
32.75
34.56
37.55
36.89
36.09
36.33
34.10
33.33
32.57
26.61
34.10
34.33
83
29.25
FCF margin%
1.70
4.29
4.47
6.51
3.65
2.39
3.91
1.32
2.85
1.42
24.96
2.39
3.25
72
1.779
FCF / Net incomex
0.825
0.820
0.886
0.822
0.923
0.934
0.863
0.831
0.849
0.949
1.290
0.863
0.856
73
21.56
ROIC%
15.55
16.29
17.39
15.66
12.91
13.94
12.73
14.54
12.19
10.96
27.84
12.73
14.24
10
15.82
Return on equity%
13.03
13.03
15.51
14.79
13.50
13.16
15.07
16.53
14.32
13.72
4.55
14.32
14.02
62
10.78
Return on assets%
23.31
22.96
22.64
22.52
23.05
22.87
23.75
23.39
25.06
25.60
2.66
23.75
23.18
48
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.12%
8.68%
—
5.16
EPS growth%
12.83
10.67
11.60
8.94
9.89
12.85
11.41
12.12
10.63
9.80
7.74
11.41
11.04
86
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
4.97%
5.87%
—
—
FCF per shareRM
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
5.28%
5.79%
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
3.60%
3.55%
—
13.53
Div yield (avg)%
19.74
22.14
24.33
22.61
21.27
21.69
23.40
23.03
22.71
21.03
2.57
22.71
22.38
41
22.06
Payout ratio%
23.40
22.94
21.00
22.58
25.56
24.28
26.90
24.99
23.25
24.18
25.74
24.28
23.79
85
1.045
Shares (diluted)B
0.987
0.838
0.711
0.706
0.623
0.637
0.588
0.509
0.497
0.441
1.046
(6.67%)
(8.80%)
10
29.86
Buyback yield%
15.63
14.17
11.87
13.02
15.76
13.48
11.07
12.02
12.90
10.26
29.01
12.02
12.96
50
1.558
D/E ratiox
2.256
2.480
2.798
3.227
3.757
3.582
4.114
4.427
4.276
4.330
1.571
4.276
3.670
12
11.40
Enterprise valueRM M
3.306
3.171
3.019
3.294
3.256
3.544
3.866
4.580
4.373
4.378
15.06
6.10%
2.84%
68
8.440
LT debtRM M
9.653
8.501
9.022
8.457
9.116
8.030
8.698
8.706
9.487
8.433
14.18
(1.54%)
(1.87%)
74
Cost of revenue
3.21%
1.00×
Operating expenses
3.36%
1.01×
Cash and investments
17.74%
Spread over hurdle
(5.79%)