17.20
RevenueRM M
14.75
16.08
16.93
18.55
19.84
21.56
22.93
24.93
26.92
29.49
18.86
8.25%
7.95%
85
28.73
Revenue growth%
25.64
27.59
26.04
26.67
25.46
25.24
25.51
24.86
22.49
19.78
28.36
24.86
25.48
11
21.06
Gross margin%
28.09
26.56
24.19
23.81
25.94
26.65
27.72
29.91
29.35
26.78
7.17
27.72
26.72
18
22.68
Operating margin%
12.79
12.80
13.92
11.98
10.63
8.91
7.16
8.52
6.39
3.98
22.09
7.16
9.77
17
14.39
Net margin%
13.50
15.66
13.67
11.41
10.74
8.86
7.61
8.31
7.18
8.30
9.78
8.30
9.80
9
33.78
P/E ratio (avg)x
15.61
16.47
16.81
16.02
15.70
14.21
13.61
11.70
12.28
10.58
34.85
12.28
14.91
83
6.582
EV/EBITx
29.06
34.58
34.78
37.45
42.57
46.67
51.40
62.25
70.46
81.60
18.29
62.25
44.62
54
8.29
FCF yield (avg)%
7.60
8.62
11.33
12.84
12.97
13.88
13.74
12.40
10.55
11.65
18.82
12.40
12.02
58
5.54
FCF margin%
31.68
32.88
32.23
33.90
36.28
37.87
39.07
38.46
37.34
36.54
12.64
37.87
36.41
52
1.155
FCF / Net incomex
0.406
0.402
0.447
0.510
0.575
0.599
0.680
0.691
0.651
0.706
1.413
0.680
0.587
35
16.43
ROIC%
10.51
9.60
10.81
12.36
13.21
15.56
17.18
16.30
14.83
11.85
15.58
15.56
12.78
69
9.56
Return on equity%
11.29
11.09
12.64
11.50
14.25
16.33
14.02
13.12
12.33
12.05
12.06
13.12
12.49
86
22.13
Return on assets%
28.32
26.59
26.04
24.60
22.80
23.30
26.02
28.93
26.96
29.62
19.18
26.96
26.31
85
0.01
EPSRM
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.01
(0.83%)
(0.02%)
—
11.02
EPS growth%
6.23
6.02
5.18
5.93
7.83
7.31
5.35
7.32
5.92
5.51
10.06
5.92
5.97
51
0.03
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
3.44%
4.73%
—
0.03
FCF per shareRM
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.02
8.34%
10.74%
—
0.03
Dividend per shRM
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.01
6.23%
8.46%
—
7.40
Div yield (avg)%
19.93
18.68
15.71
15.64
15.39
15.56
15.78
16.39
13.82
12.25
17.19
15.56
15.67
42
9.76
Payout ratio%
26.44
24.45
21.91
18.93
16.84
14.50
14.30
16.47
16.39
15.41
27.62
15.41
16.65
8
0.596
Shares (diluted)B
0.838
0.884
0.955
1.079
1.158
1.283
1.247
1.481
1.632
1.714
0.617
8.16%
8.73%
84
26.61
Buyback yield%
0.40
1.05
2.28
3.34
5.84
4.39
2.29
0.51
0.40
1.61
16.11
1.61
1.94
6
1.452
D/E ratiox
2.347
2.436
2.274
2.213
2.141
2.375
2.458
2.725
2.808
2.796
1.066
2.725
2.406
75
8.442
Enterprise valueRM M
10.53
10.43
11.63
13.46
15.57
16.02
15.34
16.86
16.99
18.73
24.50
3.77%
7.55%
56
18.77
LT debtRM M
1.459
1.490
1.353
1.453
1.432
1.405
1.307
1.157
1.048
1.025
26.11
(6.46%)
(3.70%)
65
Cost of revenue
8.18%
1.02×
Operating expenses
7.78%
0.98×
Property and equipment
18.34%
Spread over hurdle
(2.16%)