20.25
RevenueRM M
48.61
50.25
51.10
51.31
51.74
52.01
52.01
53.62
55.44
57.09
20.76
1.99%
1.93%
29
23.67
Revenue growth%
12.18
9.67
6.92
4.73
7.58
9.85
7.61
7.68
6.44
4.24
12.03
7.61
7.59
73
8.81
Gross margin%
21.58
22.91
22.12
24.24
21.42
20.39
19.31
19.79
17.54
16.73
22.25
19.31
20.90
61
11.02
Operating margin%
30.29
27.72
29.78
32.70
33.45
33.39
33.45
34.89
36.05
38.68
6.54
34.89
33.42
65
18.65
Net margin%
8.79
10.85
8.37
5.93
8.58
5.70
8.00
5.09
4.25
2.03
29.43
5.09
6.96
74
32.03
P/E ratio (avg)x
46.75
50.12
48.21
51.56
52.89
50.80
50.61
55.51
65.14
72.21
8.784
55.51
51.18
19
27.23
EV/EBITx
36.76
39.04
42.50
42.90
49.73
49.72
49.38
54.96
62.18
58.07
36.37
54.96
49.55
26
10.48
FCF yield (avg)%
18.36
19.90
17.64
15.88
16.21
17.46
15.02
16.86
17.64
18.45
24.55
17.46
17.55
56
24.08
FCF margin%
13.73
15.46
18.31
16.08
15.57
15.56
14.78
16.72
18.81
17.72
4.14
16.72
15.83
29
0.905
FCF / Net incomex
1.364
1.470
1.359
1.181
1.263
1.207
1.134
1.084
1.133
1.175
0.633
1.134
1.194
37
19.87
ROIC%
0.40
0.40
3.17
1.59
2.06
0.60
2.86
5.75
7.81
6.88
21.16
5.75
2.46
84
25.53
Return on equity%
30.01
31.03
29.98
28.59
28.35
28.07
29.49
29.94
32.45
33.91
15.31
29.94
29.96
23
24.49
Return on assets%
7.91
9.37
11.01
8.04
7.47
5.63
7.56
7.80
9.08
6.67
10.20
7.56
7.85
69
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
2.19%
(0.10%)
—
3.10
EPS growth%
23.55
23.81
21.28
19.55
20.70
21.32
22.70
20.03
21.92
23.51
18.08
21.92
21.62
16
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
6.05%
7.08%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.54%
9.12%
—
0.01
Dividend per shRM
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.02
10.80%
10.87%
—
26.69
Div yield (avg)%
13.18
15.40
14.23
13.65
10.81
10.86
9.10
6.93
8.01
7.08
10.25
8.01
10.84
74
27.38
Payout ratio%
29.56
27.88
29.09
31.71
29.93
28.34
26.84
27.50
26.20
28.80
6.51
27.50
28.57
64
1.069
Shares (diluted)B
2.067
2.169
2.341
2.515
2.530
2.908
3.188
3.824
3.740
3.907
1.059
9.08%
7.78%
61
16.38
Buyback yield%
9.77
9.60
6.60
9.21
8.21
8.33
7.88
9.59
10.60
8.47
27.24
8.47
8.84
19
1.401
D/E ratiox
1.398
1.419
1.531
1.565
1.833
1.912
1.899
2.000
2.340
2.758
1.157
2.000
1.866
50
17.37
Enterprise valueRM M
76.70
87.10
101.8
101.5
106.1
118.2
113.3
132.9
156.1
179.2
14.16
11.05%
9.15%
87
30.68
LT debtRM M
20.96
18.84
18.69
19.75
17.34
17.05
18.60
20.00
18.39
19.17
39.97
2.03%
(2.24%)
75
Cost of revenue
1.93%
1.00×
Operating expenses
1.38%
0.95×
Spread over hurdle
(4.92%)