20.81
RevenueRM M
39.86
41.77
42.88
43.94
44.58
45.75
46.33
47.33
49.77
52.22
21.89
3.21%
2.96%
55
16.16
Revenue growth%
17.64
15.60
15.65
15.65
16.17
15.09
15.85
12.89
14.29
13.20
4.33
14.29
15.62
34
12.21
Gross margin%
14.00
13.56
11.80
12.17
9.83
7.46
10.30
12.03
14.25
11.68
11.30
11.68
11.91
13
3.37
Operating margin%
5.09
8.04
8.35
7.79
7.95
10.93
13.48
10.81
7.95
7.80
10.88
10.81
7.99
44
6.49
Net margin%
10.64
12.73
12.82
10.88
8.72
10.08
7.42
4.87
6.29
8.97
28.29
7.42
9.53
48
14.61
P/E ratio (avg)x
37.69
37.55
37.54
40.96
40.15
41.87
44.91
50.15
53.98
56.69
7.083
50.15
41.42
19
37.63
EV/EBITx
21.12
20.19
21.56
24.18
23.84
21.49
23.61
21.41
19.88
20.75
29.15
21.41
21.45
89
22.92
FCF yield (avg)%
11.29
12.65
14.75
13.65
11.43
14.09
12.80
13.26
14.64
16.05
5.19
14.09
13.45
38
18.64
FCF margin%
9.44
6.47
8.14
10.41
12.39
14.74
13.08
14.58
13.51
12.52
18.46
13.51
12.45
71
0.666
FCF / Net incomex
1.757
1.647
1.654
1.887
2.100
2.337
2.488
2.598
2.485
2.678
0.673
2.488
2.219
34
20.05
ROIC%
21.85
22.85
23.95
25.29
24.27
26.63
27.65
27.34
27.10
24.50
29.97
27.10
24.90
95
11.28
Return on equity%
22.83
23.13
24.50
25.86
22.96
21.24
21.52
21.21
23.41
21.41
4.32
21.41
22.89
32
24.25
Return on assets%
25.79
27.80
26.66
27.39
28.01
29.70
27.46
29.54
31.46
32.85
13.45
29.70
27.90
10
0.05
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(1.93%)
0.30%
—
4.54
EPS growth%
19.33
21.53
20.21
22.26
23.87
23.93
23.25
20.58
22.76
20.68
15.98
22.76
21.89
31
0.01
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
4.76%
2.46%
—
0.04
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(2.11%)
(1.92%)
—
0.03
Dividend per shRM
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.07
0.07
0.05
4.02%
4.13%
—
28.36
Div yield (avg)%
18.22
18.20
18.35
17.24
19.15
20.49
22.43
22.76
21.95
22.24
3.04
22.24
19.82
95
2.99
Payout ratio%
12.07
13.34
14.69
15.97
18.19
15.26
14.75
14.60
17.40
15.54
22.59
15.26
15.01
12
0.814
Shares (diluted)B
0.974
0.897
0.866
0.922
1.041
1.080
0.985
1.000
1.147
1.071
0.787
0.57%
0.71%
52
17.73
Buyback yield%
7.15
6.15
8.33
8.29
5.66
6.51
5.84
6.69
6.74
8.56
11.88
6.69
6.71
22
1.789
D/E ratiox
1.363
1.422
1.265
1.331
1.374
1.491
1.414
1.483
1.484
1.489
1.775
1.484
1.418
86
30.47
Enterprise valueRM M
20.53
20.93
22.55
20.11
19.10
19.72
19.51
19.15
17.61
16.67
5.843
(2.69%)
(2.50%)
64
18.79
LT debtRM M
33.81
29.28
29.68
28.83
31.34
28.38
27.35
25.32
22.47
20.33
61.69
(8.29%)
(6.14%)
68
Cost of revenue
3.02%
1.01×
Operating expenses
3.81%
1.09×
Property and equipment
16.82%
Cash and investments
16.61%
Spread over hurdle
25.81%