12.59
RevenueRM M
33.69
35.06
36.13
37.53
38.52
40.74
41.75
43.50
44.30
46.25
13.14
3.72%
3.67%
67
5.04
Revenue growth%
20.07
19.76
19.43
21.27
20.83
23.21
26.19
26.72
23.98
24.87
29.20
24.87
22.24
53
14.56
Gross margin%
19.46
19.61
22.33
23.88
24.44
26.21
24.76
22.54
20.16
19.41
18.01
22.54
22.43
85
24.06
Operating margin%
6.34
9.24
9.56
8.40
8.07
5.30
6.26
8.12
10.78
12.29
28.02
8.12
8.26
50
12.26
Net margin%
15.69
15.83
13.83
13.62
10.87
11.39
12.48
14.78
12.29
10.08
20.79
12.29
13.05
35
25.16
P/E ratio (avg)x
32.03
31.71
33.38
35.68
33.95
34.23
38.81
43.98
50.05
52.12
25.46
43.98
34.95
7
13.84
EV/EBITx
23.90
25.39
27.04
27.08
27.20
30.44
30.37
32.44
35.39
33.55
17.03
32.44
28.78
6
10.88
FCF yield (avg)%
15.59
15.95
16.27
16.46
16.64
15.99
14.42
16.91
14.48
13.75
25.72
14.48
15.97
57
11.38
FCF margin%
16.11
16.34
17.95
18.51
21.39
22.58
23.85
26.32
26.49
26.34
10.74
26.32
21.99
31
0.783
FCF / Net incomex
0.774
0.818
0.949
1.063
1.166
1.285
1.242
1.294
1.458
1.424
0.960
1.294
1.204
37
6.29
ROIC%
12.42
13.17
16.05
16.46
18.89
19.27
17.94
15.32
12.88
13.28
29.04
15.32
15.68
31
28.88
Return on equity%
6.38
9.28
8.51
5.65
7.73
5.77
8.01
8.30
8.03
9.55
22.33
8.03
8.02
70
10.73
Return on assets%
13.97
15.94
18.91
15.95
13.02
13.14
10.21
8.38
7.84
5.33
18.61
8.38
13.08
48
0.02
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
(7.35%)
(4.70%)
—
25.74
EPS growth%
17.02
17.27
16.73
14.47
12.85
14.95
16.15
18.57
21.54
20.05
20.14
18.57
16.88
56
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.10%)
(2.42%)
—
0.02
FCF per shareRM
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
3.51%
4.64%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.71%)
(2.73%)
—
26.09
Div yield (avg)%
14.88
17.85
17.25
15.36
15.09
14.08
13.97
11.61
9.25
11.19
7.18
11.61
14.48
29
10.57
Payout ratio%
12.88
10.44
13.42
15.93
13.17
15.30
12.77
15.07
14.21
12.81
24.38
14.21
13.29
37
0.783
Shares (diluted)B
0.957
0.949
0.875
0.917
0.899
1.031
1.013
1.062
1.159
1.194
0.770
5.83%
1.89%
79
19.70
Buyback yield%
18.22
20.18
21.71
20.06
20.17
18.25
17.62
18.27
18.99
19.51
16.17
18.27
19.25
59
1.440
D/E ratiox
0.236
0.229
0.256
0.261
0.289
0.285
0.290
0.306
0.354
0.378
0.598
0.306
0.287
44
7.901
Enterprise valueRM M
49.58
50.84
49.94
48.40
53.34
62.17
71.22
68.91
70.19
75.36
43.84
7.15%
4.26%
83
15.34
LT debtRM M
34.77
40.97
46.32
51.97
50.67
49.64
47.69
54.05
54.65
55.03
52.72
1.67%
6.08%
81
Cost of revenue
3.68%
1.00×
Operating expenses
3.67%
1.00×
Property and equipment
18.82%
Spread over hurdle
(2.21%)