7.010
RevenueRM M
19.60
21.06
21.99
23.03
24.09
25.06
26.43
27.19
28.22
29.29
7.846
3.99%
4.60%
65
9.01
Revenue growth%
12.84
13.77
11.18
11.27
13.08
11.98
11.54
12.51
14.03
15.75
21.45
12.51
12.68
14
29.13
Gross margin%
2.78
2.85
2.13
1.13
1.60
4.20
2.86
2.11
3.18
5.86
14.27
3.18
2.81
8
22.10
Operating margin%
18.12
19.89
19.83
21.50
24.46
22.83
25.53
27.59
28.38
27.98
19.42
27.59
23.64
14
27.17
Net margin%
18.91
18.49
17.33
14.94
16.29
14.83
13.13
11.47
13.60
13.35
24.89
13.35
14.89
82
7.942
P/E ratio (avg)x
27.47
24.97
24.58
22.47
24.79
22.68
23.69
20.99
21.02
21.91
20.06
21.91
23.19
22
24.69
EV/EBITx
33.49
31.28
32.31
35.21
32.43
31.65
33.42
36.74
33.43
30.84
37.48
33.42
32.92
38
26.32
FCF yield (avg)%
19.69
16.76
15.88
13.05
10.71
8.40
7.42
4.59
3.39
5.51
15.02
5.51
9.56
16
9.86
FCF margin%
15.05
12.17
11.12
13.39
13.24
12.30
9.31
11.70
11.78
12.44
4.80
11.78
12.23
35
1.752
FCF / Net incomex
0.212
0.204
0.191
0.213
0.241
0.241
0.248
0.274
0.289
0.310
1.180
0.274
0.241
88
20.78
ROIC%
1.67
2.43
1.24
0.49
0.40
0.40
0.40
0.86
0.40
0.40
2.33
0.40
0.45
44
8.20
Return on equity%
2.95
5.07
5.82
3.84
2.73
5.53
6.91
8.71
7.14
6.77
26.89
6.91
5.67
90
14.00
Return on assets%
2.30
4.12
7.00
6.29
7.09
9.72
9.28
12.23
13.21
14.06
28.53
12.23
8.18
90
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.16%
5.04%
—
21.99
EPS growth%
19.32
19.92
21.30
22.55
20.27
19.87
21.86
23.37
26.26
28.92
24.18
23.37
21.58
12
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(3.39%)
(2.45%)
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.15%
3.26%
—
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
0.61%
4.08%
—
4.73
Div yield (avg)%
14.95
13.80
15.51
15.19
12.30
14.67
16.30
19.05
17.45
15.36
18.37
16.30
15.27
29
23.57
Payout ratio%
22.02
23.40
23.94
23.26
22.66
21.64
22.68
24.97
27.58
26.94
10.28
24.97
23.33
62
0.946
Shares (diluted)B
1.207
1.224
1.212
1.243
1.319
1.220
1.403
1.490
1.439
1.454
0.902
1.97%
2.40%
67
24.69
Buyback yield%
8.51
8.14
8.35
9.85
8.94
7.99
7.90
9.92
10.98
10.94
11.67
9.92
8.73
59
1.146
D/E ratiox
0.548
0.580
0.513
0.529
0.512
0.551
0.601
0.553
0.540
0.556
0.836
0.553
0.550
26
14.24
Enterprise valueRM M
47.91
56.41
67.40
73.93
80.41
78.13
89.18
98.47
104.0
109.0
20.70
6.28%
9.15%
54
19.04
LT debtRM M
18.07
20.55
22.47
25.14
25.51
30.38
31.99
34.31
36.69
38.66
7.303
8.66%
8.55%
44
Cost of revenue
4.55%
0.99×
Operating expenses
4.86%
1.03×
Spread over hurdle
(4.83%)