3.139
RevenueRM M
8.520
8.982
9.344
9.568
9.780
10.12
10.57
10.97
11.23
11.81
3.384
3.84%
3.65%
72
28.34
Revenue growth%
24.45
22.15
24.42
22.71
23.66
22.95
23.46
25.37
25.18
24.83
24.18
24.83
24.04
18
4.53
Gross margin%
10.78
13.34
12.35
14.12
13.93
13.95
15.35
16.28
16.42
16.28
12.46
16.28
14.03
29
3.49
Operating margin%
24.24
24.82
24.58
26.81
28.88
31.03
29.48
27.85
29.55
28.73
25.10
29.48
28.29
86
16.91
Net margin%
29.70
30.60
30.95
31.32
32.20
30.78
28.49
29.58
31.44
32.49
12.63
30.78
30.87
9
29.79
P/E ratio (avg)x
37.09
38.10
44.59
51.48
52.83
55.42
64.92
73.19
82.05
80.35
14.15
73.19
54.12
88
18.32
EV/EBITx
30.59
30.66
33.59
33.14
36.94
35.57
39.16
39.55
38.65
41.60
32.48
39.16
36.25
62
11.44
FCF yield (avg)%
3.16
3.57
0.83
0.40
2.15
3.70
1.31
0.40
0.94
3.07
6.82
1.31
1.73
61
29.04
FCF margin%
13.14
15.73
13.29
15.91
18.38
19.73
19.88
18.54
20.83
20.80
26.02
19.88
18.46
26
1.250
FCF / Net incomex
1.316
1.399
1.665
1.687
1.747
1.734
1.758
1.848
2.121
2.464
0.887
1.848
1.741
77
2.54
ROIC%
19.43
22.30
23.68
25.09
24.54
22.75
25.21
26.18
26.99
26.80
27.61
26.18
24.81
37
23.73
Return on equity%
10.77
13.05
13.12
11.60
10.92
12.43
12.51
13.99
12.56
13.03
10.85
12.56
12.53
54
5.82
Return on assets%
26.11
23.14
23.29
22.02
24.69
22.68
23.35
22.42
24.07
23.58
18.03
23.35
23.32
8
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
10.47%
6.83%
—
18.27
EPS growth%
3.74
2.68
5.06
7.70
6.65
7.47
7.78
9.45
8.95
11.72
22.12
8.95
7.59
7
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
(2.17%)
(1.60%)
—
—
FCF per shareRM
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
—
9.56%
11.23%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.44%
2.38%
—
7.42
Div yield (avg)%
28.30
27.59
29.58
30.35
31.62
32.37
34.55
37.04
34.46
32.39
12.35
34.46
31.99
84
26.34
Payout ratio%
14.32
14.74
13.68
14.61
15.59
15.22
12.57
9.61
7.72
6.59
22.90
9.61
14.00
40
0.477
Shares (diluted)B
0.879
0.851
0.860
0.822
0.846
0.902
0.950
1.057
0.988
0.957
0.480
2.50%
2.03%
92
19.57
Buyback yield%
25.54
25.94
27.42
28.07
29.75
26.78
26.40
24.87
23.17
20.75
19.68
24.87
26.17
86
1.231
D/E ratiox
1.054
1.137
1.097
1.070
1.121
1.118
1.283
1.454
1.440
1.575
0.133
1.440
1.129
63
11.48
Enterprise valueRM M
3.199
3.162
2.991
3.445
3.638
3.966
4.288
4.875
5.676
6.527
5.229
12.40%
7.18%
73
6.314
LT debtRM M
14.59
16.50
19.62
21.48
25.88
29.53
34.37
37.96
43.98
47.69
3.896
13.01%
13.41%
90
Cost of revenue
3.65%
1.00×
Operating expenses
3.69%
1.00×
Spread over hurdle
(5.73%)