50.23
RevenueRM M
29.78
32.36
35.50
37.83
40.87
44.57
48.90
53.26
58.13
61.18
55.53
8.40%
8.49%
44
15.72
Revenue growth%
26.05
23.13
21.37
21.11
21.10
21.11
21.63
23.71
23.49
26.31
25.68
23.49
22.38
89
23.99
Gross margin%
25.14
24.97
25.87
23.09
24.37
21.88
19.14
20.37
22.38
21.45
29.46
21.45
22.73
38
8.69
Operating margin%
11.87
12.64
14.62
14.97
15.83
15.86
15.87
14.43
12.10
14.44
6.74
14.44
14.53
13
14.80
Net margin%
27.63
27.39
25.46
24.33
23.07
23.43
22.75
24.85
27.28
29.93
12.52
24.85
25.15
43
25.14
P/E ratio (avg)x
17.97
18.74
16.74
15.26
14.11
13.40
12.96
12.72
11.35
10.35
6.481
12.72
13.75
80
17.56
EV/EBITx
38.88
40.49
44.72
46.38
51.99
62.09
69.34
74.93
84.43
101.7
8.171
74.93
57.04
16
7.17
FCF yield (avg)%
19.63
21.79
22.58
23.09
21.67
18.96
18.66
18.83
16.29
13.79
2.89
18.66
19.30
22
16.56
FCF margin%
7.19
5.01
7.36
6.22
5.33
3.57
4.80
5.41
3.87
6.08
7.23
4.80
5.37
45
1.734
FCF / Net incomex
0.556
0.516
0.551
0.551
0.486
0.484
0.474
0.500
0.529
0.541
0.269
0.500
0.522
85
4.53
ROIC%
2.92
5.15
3.28
1.92
0.40
1.03
1.17
0.40
1.60
0.52
11.27
1.03
1.39
75
20.62
Return on equity%
12.01
9.55
12.10
9.59
7.81
9.79
12.78
14.27
11.66
13.89
20.69
12.78
11.84
72
3.22
Return on assets%
25.76
26.73
29.42
29.21
27.42
25.20
27.59
26.46
26.96
27.49
13.39
26.96
27.19
72
0.01
EPSRM
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.04
0.01
(2.70%)
0.42%
—
13.37
EPS growth%
16.75
17.16
14.42
17.38
18.53
17.69
16.41
15.31
14.56
12.31
10.36
15.31
16.58
67
0.03
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
8.67%
7.02%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
6.19%
4.91%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.01
10.49%
11.08%
—
13.22
Div yield (avg)%
19.06
19.57
18.52
17.08
14.26
16.47
18.14
20.46
20.33
18.08
24.13
18.14
18.33
36
3.94
Payout ratio%
23.60
21.30
23.08
25.44
28.09
25.47
24.32
25.26
23.92
25.76
19.72
25.26
24.79
42
572.6
Shares (diluted)M
564.2
580.2
620.1
620.6
557.4
615.6
540.6
566.7
608.1
628.1
586.6
2.41%
0.46%
73
9.58
Buyback yield%
16.04
18.93
19.90
17.88
19.86
18.74
21.46
21.66
20.12
22.95
21.96
21.46
19.88
59
1.320
D/E ratiox
0.833
0.884
0.942
0.897
0.946
0.873
0.951
0.866
0.945
0.992
1.081
0.945
0.920
44
35.34
Enterprise valueRM M
67.54
67.93
65.41
69.40
64.65
61.62
66.98
73.79
85.34
87.37
48.96
6.21%
1.85%
5
49.86
LT debtRM M
63.70
61.95
67.04
61.22
65.42
71.89
74.21
79.08
71.29
69.39
12.98
1.19%
1.83%
22
Cost of revenue
8.77%
1.03×
Operating expenses
8.26%
0.98×
Goodwill & intangibles
16.81%
Spread over hurdle
30.88%