29.90
RevenueRM M
27.49
28.55
28.96
29.03
29.41
30.11
31.34
31.87
33.22
33.96
32.86
2.92%
2.26%
66
11.59
Revenue growth%
29.14
31.34
30.02
30.24
33.02
35.19
33.45
32.07
32.74
32.62
22.00
32.74
32.35
54
18.18
Gross margin%
19.54
21.81
21.07
21.94
24.37
23.80
25.52
27.59
29.99
31.72
29.04
27.59
24.09
71
23.90
Operating margin%
5.72
7.76
7.90
5.86
5.53
4.06
6.12
5.71
6.14
7.26
20.47
6.12
5.99
72
17.04
Net margin%
15.65
18.28
21.08
19.49
18.81
17.80
16.57
14.74
15.14
12.55
3.06
15.14
17.19
61
7.216
P/E ratio (avg)x
12.45
12.87
13.03
12.09
13.18
11.89
10.81
10.13
9.416
8.445
24.52
10.13
11.99
39
22.04
EV/EBITx
27.31
29.84
33.95
32.72
30.15
29.62
33.83
33.83
37.63
39.78
29.77
33.83
33.27
7
23.15
FCF yield (avg)%
35.07
36.73
35.34
35.68
36.72
39.56
36.57
38.80
36.68
35.17
16.00
36.68
36.63
22
10.16
FCF margin%
15.91
14.58
16.80
19.38
19.93
17.46
14.93
15.56
14.49
14.88
26.62
14.93
15.73
29
1.771
FCF / Net incomex
2.660
2.882
3.235
3.018
3.122
3.063
3.123
2.917
2.759
2.586
1.524
2.917
2.967
15
12.65
ROIC%
31.64
30.88
32.39
35.32
34.03
31.27
32.40
30.14
31.32
31.68
16.37
31.32
31.66
11
21.41
Return on equity%
0.56
3.18
3.09
5.21
5.14
5.24
5.71
8.11
10.82
10.36
8.58
8.11
5.22
66
13.55
Return on assets%
7.24
9.54
9.99
12.63
9.76
9.16
6.68
6.51
7.68
7.09
7.83
7.09
8.42
86
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
5.22%
7.61%
—
16.23
EPS growth%
17.42
17.58
20.03
22.73
25.16
25.54
23.17
25.44
26.49
23.89
25.40
25.44
23.53
40
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
3.42%
3.78%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
2.00%
1.28%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.89%
0.42%
—
9.13
Div yield (avg)%
22.67
23.67
24.32
26.23
28.81
26.15
29.12
29.20
28.86
29.31
2.99
29.12
27.52
9
22.37
Payout ratio%
24.21
23.18
23.62
20.79
21.40
21.53
18.63
16.85
19.59
20.61
9.19
19.59
21.09
31
1.581
Shares (diluted)B
1.776
1.725
1.594
1.500
1.285
1.169
1.147
1.184
1.117
1.065
1.555
(3.68%)
(5.51%)
85
9.53
Buyback yield%
13.17
12.84
11.76
13.79
10.87
13.40
11.91
9.86
7.61
5.68
9.30
9.86
11.84
12
1.014
D/E ratiox
1.197
1.181
1.043
1.069
1.051
0.958
0.843
0.865
0.883
0.886
0.938
0.883
1.000
13
17.86
Enterprise valueRM M
27.96
29.10
30.24
31.66
29.35
26.96
26.76
25.59
27.70
27.91
10.28
(1.00%)
0.39%
81
47.79
LT debtRM M
13.29
13.66
15.89
17.23
20.61
20.69
21.86
23.24
22.36
25.41
30.64
4.27%
7.46%
39
Cost of revenue
2.16%
0.99×
Operating expenses
2.51%
1.03×
Property and equipment
15.04%
Spread over hurdle
(2.69%)