26.63
RevenueRM M
58.00
62.41
66.47
68.64
71.20
76.29
79.81
85.89
91.04
96.19
29.20
6.20%
5.77%
74
26.99
Revenue growth%
6.40
5.90
3.31
2.04
1.82
0.40
0.40
0.40
0.40
2.23
20.87
0.40
1.93
16
15.57
Gross margin%
28.91
30.80
27.94
28.39
29.37
31.10
31.53
32.21
30.10
29.34
13.19
31.10
29.73
26
9.55
Operating margin%
8.90
10.64
7.85
5.38
7.04
8.64
10.62
10.04
7.84
6.60
9.83
8.64
8.25
76
19.63
Net margin%
20.21
20.05
18.96
17.11
16.84
17.50
15.82
16.01
13.49
11.26
17.16
15.82
16.97
17
36.73
P/E ratio (avg)x
32.49
33.32
33.11
33.23
33.20
35.59
31.66
33.91
31.34
27.71
29.75
31.66
33.16
29
7.844
EV/EBITx
11.79
12.93
14.21
14.97
15.72
16.70
18.25
21.87
22.90
24.79
12.86
21.87
16.21
28
18.19
FCF yield (avg)%
29.73
31.62
29.75
31.06
33.10
31.33
30.67
30.56
31.88
33.21
6.80
31.33
31.19
62
17.12
FCF margin%
29.23
29.57
29.16
30.77
32.42
29.84
30.32
28.40
25.62
28.10
12.09
28.40
29.40
30
1.070
FCF / Net incomex
0.154
0.163
0.173
0.159
0.169
0.150
0.155
0.160
0.148
0.156
0.978
0.155
0.158
12
13.41
ROIC%
27.89
25.78
26.23
26.69
24.59
22.17
24.83
23.02
20.09
22.54
7.78
22.54
24.71
34
7.28
Return on equity%
11.16
9.11
11.61
14.43
13.38
14.94
14.42
16.84
16.74
17.74
8.12
16.74
14.42
56
12.87
Return on assets%
19.17
20.30
19.57
22.00
19.43
19.85
21.27
23.31
26.00
23.96
13.48
23.31
20.79
14
0.09
EPSRM
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.08
0.07
0.10
(0.17%)
2.39%
—
17.35
EPS growth%
27.19
28.08
26.99
25.66
23.97
21.49
19.42
16.45
18.86
18.39
11.52
18.86
22.73
83
0.08
Bookvalue per shRM
0.06
0.07
0.08
0.08
0.09
0.09
0.08
0.09
0.11
0.10
0.04
2.37%
5.72%
—
0.04
FCF per shareRM
0.13
0.13
0.12
0.13
0.15
0.17
0.16
0.18
0.17
0.17
0.06
2.06%
2.04%
—
0.02
Dividend per shRM
0.08
0.07
0.06
0.07
0.08
0.07
0.06
0.06
0.07
0.07
0.10
(2.71%)
(1.76%)
—
23.42
Div yield (avg)%
32.18
30.67
31.97
30.28
30.94
31.19
29.53
30.21
27.25
28.98
16.17
29.53
30.48
39
12.14
Payout ratio%
14.74
11.95
9.79
8.08
6.99
5.35
3.19
1.54
3.45
5.80
10.53
3.45
6.39
50
0.308
Shares (diluted)B
0.545
0.556
0.663
0.682
0.705
0.744
0.843
0.903
1.085
1.122
0.300
9.75%
9.44%
86
3.88
Buyback yield%
0.40
1.31
0.40
1.87
1.18
0.69
0.40
0.90
0.40
0.40
13.61
0.40
0.54
28
0.359
D/E ratiox
0.977
0.915
0.850
0.906
0.953
0.893
0.861
0.857
0.773
0.759
1.180
0.857
0.877
26
11.27
Enterprise valueRM M
6.649
6.504
7.013
6.113
5.771
5.848
6.360
6.820
7.230
7.045
60.30
4.07%
(0.31%)
69
81.47
LT debtRM M
82.74
77.14
77.58
74.20
78.42
83.58
79.83
86.32
82.67
72.46
15.26
(1.57%)
(2.02%)
17
Cost of revenue
6.26%
1.05×
Operating expenses
4.82%
0.91×
Goodwill & intangibles
17.28%