39.15
RevenueRM M
24.05
25.67
27.60
29.78
31.99
35.30
38.76
41.74
44.88
49.10
41.15
8.95%
8.10%
37
23.57
Revenue growth%
20.38
18.18
17.83
19.80
21.55
22.31
24.36
21.73
19.17
18.35
16.25
21.73
20.09
48
26.61
Gross margin%
29.11
27.65
28.76
26.77
25.82
23.99
24.30
23.86
24.61
25.90
28.39
24.30
25.86
30
19.24
Operating margin%
22.04
20.83
21.98
24.77
24.41
27.03
24.63
24.16
24.77
23.67
18.39
24.63
24.28
85
22.39
Net margin%
7.52
5.52
5.33
5.94
7.50
5.45
3.60
1.91
2.15
4.85
17.25
3.60
5.39
30
11.42
P/E ratio (avg)x
28.57
24.86
21.75
22.69
23.53
23.76
23.23
24.05
25.33
23.90
33.78
23.90
23.83
18
7.781
EV/EBITx
11.79
12.61
11.41
11.40
10.02
10.78
9.161
9.244
8.266
8.330
36.78
9.161
10.40
90
6.79
FCF yield (avg)%
19.02
19.92
18.29
16.94
16.97
19.18
21.07
20.08
21.71
21.32
9.13
21.07
19.55
24
18.82
FCF margin%
6.09
5.52
8.28
8.16
6.91
6.26
8.09
10.60
12.11
11.92
27.73
10.60
8.12
53
0.646
FCF / Net incomex
0.731
0.800
0.841
0.837
0.969
1.038
1.035
1.158
1.083
1.192
1.103
1.083
1.002
58
15.28
ROIC%
19.62
21.33
21.93
19.32
18.38
20.61
21.82
23.79
21.91
22.11
28.65
21.91
21.58
73
8.98
Return on equity%
10.62
10.99
8.31
10.53
10.15
9.78
8.84
8.63
6.12
6.75
13.25
8.63
9.31
61
8.33
Return on assets%
20.95
21.65
20.83
23.11
20.30
17.35
18.40
17.58
15.14
14.73
29.45
17.35
19.35
39
0.68
EPSRM
0.36
0.42
0.40
0.46
0.45
0.45
0.48
0.52
0.53
0.52
0.71
3.12%
4.84%
—
11.81
EPS growth%
2.65
4.35
2.58
2.66
5.43
5.99
5.79
5.46
4.65
3.85
22.92
5.46
4.50
92
0.22
Bookvalue per shRM
0.19
0.17
0.19
0.20
0.19
0.19
0.19
0.20
0.18
0.18
0.42
(0.93%)
(1.52%)
—
0.30
FCF per shareRM
0.78
0.79
0.75
0.69
0.69
0.76
0.70
0.64
0.70
0.73
0.23
1.19%
0.71%
—
0.10
Dividend per shRM
0.64
0.62
0.56
0.55
0.47
0.52
0.57
0.60
0.61
0.67
0.16
7.25%
0.45%
—
28.68
Div yield (avg)%
24.55
25.67
27.81
25.43
26.05
24.34
22.92
21.05
22.45
21.27
28.71
22.45
24.45
56
15.68
Payout ratio%
15.98
15.61
16.00
16.04
16.55
14.43
15.03
15.80
12.80
10.36
2.44
14.43
15.70
26
74.20
Shares (diluted)M
71.19
69.41
76.51
79.03
84.79
89.71
86.65
96.26
87.80
89.15
76.05
1.01%
1.39%
80
7.71
Buyback yield%
2.51
0.40
0.40
2.80
2.03
3.28
4.72
2.58
0.40
0.40
16.13
2.58
2.27
93
1.093
D/E ratiox
1.172
1.253
1.328
1.279
1.260
1.215
1.124
1.203
1.296
1.285
0.244
1.215
1.257
7
39.43
Enterprise valueRM M
15.58
15.43
17.57
20.83
23.48
26.12
28.14
29.21
35.10
37.72
4.268
9.94%
9.22%
73
6.910
LT debtRM M
22.15
24.85
24.15
23.54
22.84
25.74
26.21
29.39
27.86
31.22
56.61
6.45%
4.87%
14
Cost of revenue
8.05%
1.00×
Operating expenses
7.71%
0.96×
Property and equipment
14.49%
Spread over hurdle
(4.83%)