27.13
RevenueRM M
79.46
84.07
91.69
98.95
105.1
109.9
116.2
123.0
131.6
139.0
27.88
5.75%
6.34%
54
28.36
Revenue growth%
6.73
6.70
3.76
5.37
5.35
4.60
5.79
8.75
7.59
8.24
4.97
7.59
6.24
29
4.14
Gross margin%
13.70
14.78
17.40
14.51
16.33
14.27
15.29
18.24
15.88
15.47
7.13
15.47
15.38
85
22.00
Operating margin%
21.82
19.79
22.44
21.59
20.23
19.75
21.08
21.50
19.06
20.26
9.00
20.26
20.67
71
29.43
Net margin%
15.78
18.39
20.09
21.72
18.98
19.75
22.16
22.50
21.76
21.40
22.53
21.76
20.74
39
20.25
P/E ratio (avg)x
55.30
57.17
63.22
69.49
67.58
74.38
72.90
71.54
79.57
85.89
14.15
74.38
70.52
51
8.524
EV/EBITx
50.46
57.74
67.00
70.18
78.08
88.55
97.48
115.6
134.3
151.4
17.40
115.6
83.32
82
3.38
FCF yield (avg)%
4.21
6.23
7.05
9.55
10.76
12.27
12.73
13.20
12.30
12.32
20.49
12.32
11.51
22
28.66
FCF margin%
14.13
14.76
15.79
15.89
14.18
13.85
12.40
14.53
14.23
16.62
6.20
14.23
14.38
34
1.134
FCF / Net incomex
1.140
1.155
1.287
1.195
1.243
1.155
1.158
1.079
1.046
1.137
0.823
1.137
1.155
59
4.87
ROIC%
30.82
30.82
32.38
34.13
36.93
35.21
36.02
37.79
40.05
41.23
13.90
37.79
35.61
49
29.01
Return on equity%
21.57
19.65
20.27
17.93
19.31
20.73
21.11
21.89
23.97
23.62
5.13
21.89
20.92
10
14.05
Return on assets%
15.60
18.13
17.48
15.80
14.51
13.85
13.79
11.15
14.14
13.59
16.56
13.79
14.33
78
0.02
EPSRM
0.10
0.12
0.13
0.12
0.13
0.13
0.13
0.13
0.14
0.16
0.03
4.37%
5.93%
—
10.76
EPS growth%
21.36
19.71
18.49
19.72
22.49
24.85
23.49
25.89
23.01
22.90
10.24
23.49
22.70
10
0.03
Bookvalue per shRM
0.08
0.09
0.09
0.09
0.11
0.12
0.11
0.10
0.11
0.10
0.05
(0.38%)
2.93%
—
0.06
FCF per shareRM
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.02
3.92%
4.36%
—
0.02
Dividend per shRM
0.08
0.09
0.09
0.09
0.11
0.11
0.13
0.13
0.14
0.15
0.07
7.38%
6.18%
—
6.27
Div yield (avg)%
27.58
26.31
26.00
26.80
29.57
31.49
29.82
28.48
28.48
26.08
3.08
28.48
28.03
21
13.19
Payout ratio%
14.99
12.82
13.45
15.64
16.15
14.96
14.39
13.37
11.05
9.66
23.02
13.37
13.92
93
1.038
Shares (diluted)B
1.602
1.692
1.620
1.778
2.008
1.829
1.711
1.826
1.976
1.881
1.039
(1.30%)
2.43%
66
18.24
Buyback yield%
10.96
11.84
9.66
11.82
10.28
11.41
10.41
8.03
6.27
7.16
21.94
8.03
10.34
32
0.369
D/E ratiox
0.674
0.792
0.893
0.985
1.046
1.101
1.130
1.280
1.499
1.680
0.723
1.280
1.074
33
39.86
Enterprise valueRM M
97.31
91.31
84.55
84.27
84.76
81.70
81.72
85.43
77.18
78.53
22.51
(1.52%)
(2.77%)
61
66.00
LT debtRM M
36.54
38.66
42.01
46.24
44.64
42.74
42.09
48.28
53.98
53.65
112.2
3.75%
5.09%
68
Cost of revenue
6.21%
0.99×
Operating expenses
6.56%
1.02×
Cash and investments
16.52%
Spread over hurdle
(3.11%)