13.64
RevenueRM M
10.24
10.63
11.34
12.06
12.70
13.67
14.43
15.05
15.71
16.58
14.75
5.47%
5.50%
92
11.77
Revenue growth%
6.07
5.79
4.67
5.42
5.13
4.74
4.89
5.14
5.12
4.04
11.26
4.89
5.12
72
17.60
Gross margin%
4.53
5.23
4.05
2.34
2.45
3.08
1.99
2.35
0.58
0.40
16.67
1.99
2.40
38
18.83
Operating margin%
23.71
26.35
23.95
25.80
22.83
23.95
25.94
24.95
23.51
22.25
3.78
23.95
23.95
88
15.82
Net margin%
34.28
31.76
33.47
34.59
33.88
31.95
33.04
33.67
33.01
33.97
27.69
33.04
33.57
51
32.63
P/E ratio (avg)x
18.38
16.03
15.70
16.97
15.45
16.57
17.49
17.04
17.08
17.33
7.297
17.08
17.00
54
20.20
EV/EBITx
20.45
22.21
22.60
24.93
27.48
29.10
27.70
26.80
25.57
28.60
33.92
27.70
26.19
12
28.54
FCF yield (avg)%
14.79
13.77
14.79
12.22
9.70
9.43
7.46
9.42
11.19
9.30
23.18
9.42
10.44
58
12.66
FCF margin%
9.21
7.64
9.11
11.97
12.89
11.47
11.92
14.03
14.69
13.96
23.47
13.96
11.94
23
1.553
FCF / Net incomex
0.242
0.212
0.191
0.171
0.172
0.164
0.149
0.159
0.170
0.163
0.286
0.163
0.170
26
23.98
ROIC%
24.95
23.50
22.65
21.89
22.99
23.76
22.58
21.78
23.13
22.07
26.46
22.58
22.82
27
17.73
Return on equity%
8.29
6.07
3.79
5.98
8.45
5.57
8.17
6.58
4.99
2.33
4.03
5.57
6.02
68
4.89
Return on assets%
17.24
19.70
20.41
19.96
19.98
18.12
19.68
17.17
15.35
13.96
23.57
17.17
18.90
35
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
9.59%
10.86%
—
29.57
EPS growth%
17.55
16.71
16.17
19.04
21.52
22.55
22.09
20.92
22.45
19.94
26.22
22.09
20.43
54
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
8.41%
7.46%
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.67%
(2.40%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(1.45%)
0.41%
—
10.33
Div yield (avg)%
13.12
10.35
8.31
8.24
8.74
7.66
10.16
8.98
11.68
11.66
21.88
10.16
9.57
11
17.90
Payout ratio%
14.73
17.52
15.12
14.01
16.64
14.50
13.48
11.64
9.84
9.07
26.03
11.64
14.26
56
0.542
Shares (diluted)B
0.809
0.944
1.080
1.250
1.385
1.587
1.861
1.898
2.033
2.383
0.530
11.46%
11.27%
70
7.10
Buyback yield%
13.72
13.42
14.39
16.77
16.00
16.85
15.89
14.90
16.22
13.65
27.61
15.89
15.39
39
0.184
D/E ratiox
0.521
0.547
0.537
0.616
0.718
0.768
0.846
0.982
1.083
1.118
0.150
0.982
0.743
19
13.94
Enterprise valueRM M
11.86
13.38
15.49
17.07
16.76
19.35
23.18
23.17
26.79
28.40
11.19
11.12%
10.54%
32
11.91
LT debtRM M
16.05
18.37
20.67
23.55
24.90
29.96
36.52
42.10
42.61
45.03
12.22
12.58%
12.18%
25
Cost of revenue
5.47%
1.00×
Operating expenses
5.15%
0.97×
Goodwill & intangibles
18.41%
Return on capital
115.67%
Spread over hurdle
103.98%