15.51
RevenueRM M
18.14
19.04
20.42
21.57
22.42
23.38
25.12
26.67
27.99
28.89
16.75
5.21%
5.50%
35
22.71
Revenue growth%
9.65
10.25
12.98
14.33
14.48
17.36
17.13
16.45
13.87
14.84
4.64
16.45
14.40
49
29.49
Gross margin%
27.63
26.61
23.75
25.76
28.41
30.66
30.98
27.99
25.56
24.94
7.36
27.99
27.12
57
9.30
Operating margin%
2.20
1.08
0.40
0.40
3.09
3.01
1.93
0.40
3.39
2.73
27.31
2.73
2.07
9
22.18
Net margin%
19.53
18.63
16.66
17.48
18.68
18.86
21.80
20.92
18.97
17.41
19.19
18.97
18.77
17
30.55
P/E ratio (avg)x
18.49
21.40
24.90
29.93
34.85
40.16
43.56
42.33
45.06
51.43
31.88
43.56
37.50
60
7.176
EV/EBITx
41.02
38.15
40.41
45.74
50.32
55.10
60.48
57.44
56.79
63.45
15.56
57.44
52.71
70
8.71
FCF yield (avg)%
23.47
25.54
24.45
25.92
28.44
29.04
26.27
27.54
26.23
24.28
29.55
26.27
26.08
85
3.95
FCF margin%
3.36
1.44
0.40
0.40
2.46
1.66
0.76
1.57
2.03
1.19
12.85
1.57
1.50
19
1.522
FCF / Net incomex
2.858
3.172
3.668
3.748
4.114
4.032
4.092
4.233
4.840
5.281
1.514
4.233
4.062
8
9.44
ROIC%
8.53
9.63
7.75
6.01
3.45
6.35
3.39
3.87
1.13
3.82
25.91
3.82
4.94
69
18.74
Return on equity%
33.15
33.45
33.28
33.29
35.71
37.98
35.70
32.89
33.68
30.79
21.06
33.68
33.37
48
26.51
Return on assets%
12.36
12.66
13.11
12.76
14.46
14.27
15.21
15.32
18.15
20.33
20.22
15.32
14.37
28
—
EPSRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
—
6.62%
8.23%
—
8.23
EPS growth%
18.79
17.39
16.10
18.86
16.78
15.53
15.02
17.26
15.51
15.55
12.40
15.53
16.44
68
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.05%
1.37%
—
0.01
FCF per shareRM
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.02
10.00%
10.64%
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.39%
1.58%
—
24.59
Div yield (avg)%
8.26
11.18
11.19
11.85
13.27
15.16
15.02
14.47
13.57
12.03
12.57
14.47
12.65
34
12.47
Payout ratio%
9.95
9.68
12.28
13.74
15.88
15.40
15.69
16.46
15.01
14.54
10.15
15.40
14.78
90
0.555
Shares (diluted)B
0.909
0.878
0.897
0.963
1.064
1.135
1.105
1.175
1.171
1.331
0.540
4.59%
4.79%
23
6.51
Buyback yield%
5.41
4.14
6.85
4.13
4.77
3.25
5.41
4.95
3.67
3.06
8.54
3.67
4.45
77
0.424
D/E ratiox
1.984
2.303
2.528
2.910
2.829
2.801
2.752
2.931
2.795
2.944
1.175
2.801
2.798
35
19.22
Enterprise valueRM M
9.627
9.802
10.69
9.662
9.170
10.21
10.17
9.386
9.154
8.879
8.219
(0.64%)
0.01%
74
7.123
LT debtRM M
17.26
15.32
14.54
15.02
15.45
15.96
13.81
12.18
12.40
11.61
12.75
(5.56%)
(3.84%)
48
Cost of revenue
5.50%
1.00×
Operating expenses
5.63%
1.01×
Goodwill & intangibles
20.61%
Property and equipment
16.94%
Spread over hurdle
27.34%