10.67
RevenueRM M
15.12
16.73
18.30
19.96
21.46
23.79
26.32
28.31
31.18
33.09
11.87
9.04%
8.91%
69
6.47
Revenue growth%
8.24
5.91
6.44
6.82
4.39
2.85
3.00
1.36
0.40
0.40
8.57
1.36
3.69
14
25.28
Gross margin%
1.83
0.40
0.76
2.51
2.86
4.20
6.35
3.99
2.50
0.46
25.47
3.99
2.50
14
3.87
Operating margin%
26.76
26.07
23.91
25.90
25.87
23.09
21.36
23.72
21.14
22.48
11.90
22.48
23.81
7
26.59
Net margin%
15.65
17.38
19.26
18.85
19.56
19.11
19.59
20.11
21.45
20.92
19.77
20.11
19.41
9
14.02
P/E ratio (avg)x
24.44
28.69
30.83
30.17
35.74
39.58
41.07
45.80
54.33
55.34
9.226
45.80
37.66
26
28.85
EV/EBITx
10.61
11.24
12.67
12.54
14.94
16.68
18.72
20.19
22.82
24.41
8.747
20.19
15.81
26
27.06
FCF yield (avg)%
8.20
5.24
7.18
8.92
6.43
7.68
8.47
5.58
4.61
5.67
29.96
5.67
6.81
68
28.37
FCF margin%
20.85
22.52
23.49
21.53
23.38
20.87
19.41
17.96
19.18
16.34
6.00
19.18
20.86
86
1.654
FCF / Net incomex
1.563
1.757
1.994
2.046
1.957
2.115
2.471
2.663
2.755
3.179
0.196
2.663
2.081
42
29.70
ROIC%
5.30
7.54
9.69
8.23
8.51
9.84
12.54
11.79
9.25
9.00
9.23
9.84
9.12
17
8.52
Return on equity%
7.01
9.77
10.26
12.77
15.38
13.33
15.11
13.90
14.40
14.12
10.84
14.12
13.61
47
14.33
Return on assets%
21.56
18.83
18.27
18.34
18.56
20.18
22.88
20.91
21.62
19.19
16.48
20.91
19.69
8
—
EPSRM
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.01
7.59%
5.83%
—
18.09
EPS growth%
9.79
12.11
10.05
9.57
8.86
10.49
7.57
10.22
7.56
6.38
4.92
7.57
9.68
5
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
3.22%
5.02%
—
0.02
FCF per shareRM
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.02
(2.76%)
(1.79%)
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.72%
5.04%
—
3.11
Div yield (avg)%
14.19
11.24
10.34
8.83
6.68
8.93
10.50
9.19
8.71
11.20
14.88
9.19
9.76
85
10.88
Payout ratio%
9.90
7.89
10.00
10.05
7.75
9.24
8.46
9.28
7.31
5.04
11.89
8.46
8.85
57
0.728
Shares (diluted)B
1.414
1.631
1.644
1.726
1.777
1.761
1.867
2.140
2.437
2.587
0.743
7.80%
6.88%
54
14.99
Buyback yield%
24.13
23.46
22.32
20.25
21.37
19.94
21.51
19.12
18.39
20.06
13.42
19.94
20.81
92
0.712
D/E ratiox
1.057
1.122
1.027
1.090
1.196
1.228
1.124
1.033
1.095
1.150
1.573
1.124
1.108
62
26.66
Enterprise valueRM M
33.41
35.59
40.73
42.26
47.60
48.21
50.91
58.72
56.60
62.06
2.716
5.45%
7.48%
9
25.44
LT debtRM M
46.09
49.63
50.84
58.03
59.48
62.01
61.86
66.41
64.00
68.07
24.55
2.74%
4.76%
9
Cost of revenue
8.80%
0.99×
Operating expenses
8.98%
1.01×
Goodwill & intangibles
15.55%
Property and equipment
14.06%
Spread over hurdle
(2.79%)