89.42
RevenueRM M
66.20
71.99
77.38
83.71
90.68
96.23
104.3
114.2
122.9
133.9
99.65
8.11%
8.06%
26
5.44
Revenue growth%
7.93
10.57
10.75
13.40
11.04
11.67
13.23
13.62
14.84
14.38
11.53
13.62
12.45
57
21.56
Gross margin%
1.07
3.08
2.46
3.09
5.94
7.85
8.68
7.20
5.38
5.84
26.75
7.20
5.61
52
16.17
Operating margin%
11.72
9.54
10.28
10.68
9.61
12.20
11.22
9.65
9.97
11.13
5.14
11.13
10.48
82
3.70
Net margin%
28.18
28.54
27.18
27.84
28.52
25.79
25.75
28.29
27.02
24.44
28.83
25.79
27.51
70
21.19
P/E ratio (avg)x
24.62
26.74
27.34
26.45
28.63
29.13
27.24
27.13
30.56
31.77
28.85
29.13
27.29
12
10.09
EV/EBITx
6.077
5.498
5.015
4.885
4.899
5.376
5.528
5.217
4.691
5.240
37.74
5.240
5.228
85
15.80
FCF yield (avg)%
22.98
24.22
22.04
22.56
21.07
23.89
21.22
21.21
19.00
20.30
8.14
21.21
21.63
52
8.71
FCF margin%
13.83
10.92
9.42
7.90
8.12
8.90
6.62
5.05
7.59
5.13
15.17
6.62
8.01
21
0.429
FCF / Net incomex
1.450
1.286
1.420
1.425
1.546
1.563
1.626
1.474
1.598
1.674
0.449
1.598
1.510
87
28.55
ROIC%
12.87
13.23
13.74
12.13
15.12
17.56
19.84
21.44
22.60
24.20
7.74
21.44
16.34
31
14.93
Return on equity%
18.95
21.44
23.46
23.67
24.98
25.78
24.74
23.16
25.54
22.87
15.19
24.74
23.56
32
9.86
Return on assets%
19.80
21.59
19.39
18.18
18.58
20.88
19.21
21.91
21.96
22.27
28.48
21.91
20.34
31
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.54%)
2.66%
—
14.42
EPS growth%
16.93
14.34
15.52
13.23
11.59
14.43
11.54
13.87
15.68
14.28
26.83
14.28
14.31
61
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
4.11%
3.97%
—
0.02
FCF per shareRM
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
(4.74%)
(1.25%)
—
0.03
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.16%
2.32%
—
6.74
Div yield (avg)%
25.61
26.58
28.33
27.26
28.26
30.83
29.18
26.99
29.21
27.09
21.64
29.18
27.76
66
13.61
Payout ratio%
27.54
28.34
30.43
28.89
27.47
27.76
27.77
26.28
24.60
27.30
18.10
27.30
27.65
91
1.161
Shares (diluted)B
1.644
1.762
1.806
2.153
2.488
2.638
2.582
2.669
2.825
3.034
1.195
4.05%
7.07%
85
22.03
Buyback yield%
18.73
19.11
16.41
14.10
13.38
13.31
11.27
13.12
11.60
11.29
23.73
11.60
13.34
83
0.173
D/E ratiox
1.070
1.158
1.269
1.290
1.440
1.691
1.929
2.232
2.285
2.659
1.711
2.232
1.565
19
7.550
Enterprise valueRM M
9.242
9.517
10.71
10.87
11.55
10.97
12.32
11.46
11.42
12.32
44.46
1.29%
3.25%
57
96.54
LT debtRM M
126.2
144.1
145.1
161.7
162.9
163.9
189.0
216.7
212.6
240.1
17.40
8.07%
8.33%
83
Cost of revenue
8.23%
1.02×
Operating expenses
7.62%
0.96×
Property and equipment
20.08%
Spread over hurdle
(3.28%)