24.40
RevenueRM M
38.59
39.50
40.11
39.74
39.96
40.08
40.14
40.35
41.47
40.94
26.80
0.48%
0.59%
21
8.39
Revenue growth%
8.79
10.01
8.32
5.94
3.31
1.32
0.92
0.40
1.12
1.34
2.51
1.12
2.32
47
21.38
Gross margin%
24.27
23.23
21.93
19.55
21.15
18.95
20.49
19.37
17.28
19.41
7.67
19.37
20.02
25
27.46
Operating margin%
0.40
1.67
1.02
2.79
2.25
2.70
1.35
0.40
2.09
3.90
9.31
2.09
1.88
41
18.55
Net margin%
16.81
14.80
15.03
12.42
14.06
11.49
12.55
12.04
9.37
9.93
12.08
11.49
12.48
68
14.25
P/E ratio (avg)x
42.12
42.33
41.65
41.68
46.03
50.64
49.73
51.16
53.31
53.85
12.30
51.16
47.88
46
10.12
EV/EBITx
70.36
81.78
87.94
100.7
97.42
107.6
123.8
136.3
131.3
132.6
36.57
131.3
104.1
9
3.09
FCF yield (avg)%
21.08
21.96
21.79
24.24
26.66
27.28
28.42
30.55
29.38
32.00
25.85
29.38
26.97
37
20.83
FCF margin%
8.70
11.66
11.95
13.36
10.42
13.36
15.46
16.29
15.70
16.44
2.58
15.70
13.36
82
1.115
FCF / Net incomex
0.474
0.449
0.431
0.401
0.445
0.420
0.383
0.374
0.412
0.444
0.793
0.412
0.426
33
21.79
ROIC%
26.62
27.36
24.41
21.98
22.18
24.01
23.78
21.06
18.47
18.16
7.72
21.06
22.98
37
7.80
Return on equity%
20.73
23.09
24.69
25.51
26.80
26.57
28.96
29.00
31.02
29.91
23.68
29.00
26.68
39
12.61
Return on assets%
16.89
17.71
18.81
19.95
21.55
19.08
18.97
17.30
16.42
15.74
10.12
17.30
18.26
59
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
4.61%
5.00%
—
19.88
EPS growth%
3.92
4.61
1.62
0.40
0.40
0.40
0.77
0.40
3.11
2.22
26.65
0.77
1.20
52
0.01
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
2.89%
0.32%
—
0.03
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.86%)
(1.88%)
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
4.43%
4.59%
—
7.73
Div yield (avg)%
13.33
14.08
15.52
15.96
18.71
17.41
17.45
18.39
20.69
18.22
27.44
18.22
17.43
59
13.72
Payout ratio%
16.40
15.46
15.69
18.64
16.04
16.05
17.31
20.05
19.88
22.77
16.43
19.88
16.86
88
1.025
Shares (diluted)B
0.883
0.820
0.807
0.843
0.935
1.023
1.080
1.051
1.089
1.019
1.020
1.74%
1.18%
27
18.51
Buyback yield%
9.08
10.70
11.76
12.86
12.14
10.56
10.17
8.62
7.37
10.30
11.65
10.17
10.43
29
0.588
D/E ratiox
0.629
0.714
0.829
0.964
1.020
1.162
1.369
1.491
1.783
1.991
1.399
1.491
1.091
75
35.92
Enterprise valueRM M
26.26
24.50
21.67
19.59
19.83
21.45
20.62
17.73
17.56
16.82
40.33
(3.24%)
(5.28%)
63
29.66
LT debtRM M
30.26
33.50
35.19
37.93
40.48
46.78
52.74
61.05
60.60
68.54
22.44
11.10%
9.57%
22
Cost of revenue
0.85%
1.03×
Operating expenses
0.77%
1.02×
Cash and investments
19.66%
Spread over hurdle
16.72%