34.62
RevenueRM M
89.61
89.92
90.43
92.92
91.84
94.18
93.85
93.89
93.59
93.63
35.35
0.39%
0.64%
65
25.86
Revenue growth%
9.78
10.44
9.84
10.10
10.01
12.54
14.96
15.18
15.45
17.35
6.59
15.18
11.49
32
19.06
Gross margin%
21.49
18.77
17.41
17.98
16.23
15.38
14.46
13.98
15.56
15.85
16.38
15.38
16.04
94
4.53
Operating margin%
7.30
4.98
4.22
4.03
1.41
4.19
5.99
3.45
2.33
1.32
6.76
3.45
4.11
44
4.63
Net margin%
6.40
4.56
1.84
3.64
6.24
6.71
6.78
8.92
10.02
10.72
6.72
8.92
6.56
12
34.08
P/E ratio (avg)x
12.35
13.64
12.74
12.73
13.17
12.01
12.60
13.89
13.35
13.97
14.48
13.35
12.96
33
11.03
EV/EBITx
10.89
12.47
12.08
12.68
13.97
15.64
16.01
15.26
16.30
18.10
22.06
16.01
14.61
14
5.23
FCF yield (avg)%
27.72
27.52
26.68
27.33
25.71
26.52
29.24
30.72
30.73
30.13
22.33
30.13
27.62
84
5.55
FCF margin%
15.05
13.68
15.95
16.59
18.27
20.74
19.59
17.98
17.48
19.29
25.67
19.29
17.73
90
1.268
FCF / Net incomex
0.435
0.421
0.420
0.413
0.364
0.326
0.284
0.252
0.273
0.279
0.779
0.279
0.345
72
27.03
ROIC%
22.80
24.02
24.51
22.25
20.98
18.06
16.59
15.73
16.13
17.86
23.93
16.59
19.52
63
3.24
Return on equity%
18.83
18.30
21.29
20.15
18.24
20.21
19.07
18.96
19.85
20.39
23.94
19.85
19.46
12
23.19
Return on assets%
29.83
31.81
29.67
32.50
33.45
35.50
35.66
37.58
38.75
39.64
18.23
37.58
34.48
15
0.03
EPSRM
0.09
0.09
0.10
0.11
0.12
0.14
0.14
0.14
0.14
0.13
0.03
1.89%
4.64%
—
22.68
EPS growth%
15.09
13.67
14.24
12.06
14.03
13.76
10.77
10.78
12.81
15.64
18.42
12.81
13.71
33
0.02
Bookvalue per shRM
0.15
0.14
0.16
0.17
0.20
0.19
0.20
0.20
0.21
0.20
0.06
(0.12%)
3.75%
—
0.11
FCF per shareRM
0.10
0.11
0.12
0.12
0.13
0.15
0.15
0.16
0.17
0.16
0.05
4.60%
5.13%
—
0.09
Dividend per shRM
0.07
0.07
0.07
0.08
0.09
0.10
0.11
0.14
0.14
0.16
0.10
12.04%
9.12%
—
25.75
Div yield (avg)%
7.48
10.04
8.40
6.67
5.98
8.39
10.77
10.19
8.69
8.51
4.01
8.69
8.46
18
10.82
Payout ratio%
7.01
8.76
8.26
8.45
9.70
9.86
12.35
14.66
12.82
15.35
26.21
12.82
9.78
72
0.568
Shares (diluted)B
1.002
0.995
1.154
1.316
1.546
1.577
1.565
1.813
2.061
2.308
0.565
8.33%
10.14%
27
28.59
Buyback yield%
12.76
13.17
13.96
16.76
19.65
18.96
20.73
21.39
24.19
23.60
15.94
21.39
19.31
24
1.017
D/E ratiox
1.755
1.783
1.788
1.710
1.961
1.811
1.755
1.693
1.654
1.753
1.573
1.753
1.755
19
93.13
Enterprise valueRM M
9.144
9.311
9.019
9.149
10.07
9.012
8.289
8.620
7.950
7.535
68.28
(5.63%)
(2.22%)
82
90.78
LT debtRM M
94.82
97.60
93.17
89.66
83.82
92.26
86.81
83.65
90.97
84.16
62.83
0.08%
(2.37%)
49
Cost of revenue
0.82%
1.02×
Operating expenses
0.38%
0.97×
Goodwill & intangibles
18.27%
Property and equipment
16.72%
Cash and investments
16.32%
Spread over hurdle
14.84%