24.22
RevenueRM M
11.97
12.58
13.23
14.15
15.04
16.12
17.39
18.62
19.91
20.98
24.99
6.89%
6.55%
49
6.90
Revenue growth%
14.83
16.97
18.16
20.53
21.06
20.80
22.55
22.92
20.47
18.04
4.00
20.80
20.50
33
14.56
Gross margin%
27.00
29.02
26.65
25.52
23.43
23.20
26.14
23.92
23.39
25.95
10.47
23.92
25.73
39
24.49
Operating margin%
0.80
0.40
2.08
2.79
0.40
1.31
0.44
0.40
0.40
0.68
10.51
0.44
0.56
64
18.85
Net margin%
14.88
15.99
15.47
13.63
12.74
12.28
12.72
13.78
11.20
8.59
24.68
12.28
13.18
39
33.76
P/E ratio (avg)x
26.98
23.68
21.57
23.10
20.53
18.86
17.53
18.93
19.30
18.84
25.95
18.86
19.91
69
19.91
EV/EBITx
49.69
48.63
49.40
50.84
60.00
63.57
62.06
60.85
59.90
60.67
25.77
60.85
59.95
42
13.11
FCF yield (avg)%
7.27
8.75
11.31
11.22
12.38
13.88
12.36
12.85
9.94
11.44
2.86
12.36
11.38
76
5.88
FCF margin%
15.17
15.43
18.43
19.69
22.50
23.87
23.19
26.13
28.74
26.36
19.35
26.13
22.85
7
1.474
FCF / Net incomex
0.252
0.286
0.281
0.281
0.310
0.318
0.329
0.386
0.430
0.415
0.888
0.386
0.314
86
18.31
ROIC%
25.28
25.86
26.67
23.73
21.67
19.25
20.95
18.85
20.69
22.50
29.61
20.69
22.09
45
15.73
Return on equity%
20.75
22.66
20.95
21.23
22.91
22.98
22.86
22.74
24.79
24.62
7.57
22.98
22.80
47
26.88
Return on assets%
15.32
15.28
15.37
16.70
14.30
14.74
14.78
12.59
13.92
12.89
5.33
13.92
14.76
33
0.02
EPSRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.02
1.41%
0.89%
—
2.02
EPS growth%
15.26
17.19
16.96
14.46
17.38
18.17
18.56
21.47
23.27
20.68
22.34
20.68
17.78
49
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
6.14%
3.96%
—
0.04
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(4.81%)
(4.14%)
—
0.03
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
3.44%
3.98%
—
23.13
Div yield (avg)%
17.22
15.93
15.40
13.70
10.96
10.88
11.69
14.59
14.77
17.53
8.21
14.59
14.68
86
15.32
Payout ratio%
9.34
9.92
7.40
6.99
7.20
9.96
10.51
13.33
15.28
18.14
17.66
13.33
9.94
91
0.430
Shares (diluted)B
0.617
0.681
0.761
0.867
0.856
0.971
1.088
1.165
1.295
1.369
0.437
9.83%
9.31%
54
7.38
Buyback yield%
13.13
12.20
13.64
11.54
9.79
9.60
8.99
9.36
11.74
12.59
13.33
9.60
11.64
69
0.787
D/E ratiox
0.342
0.317
0.354
0.332
0.356
0.323
0.298
0.329
0.363
0.336
1.691
0.329
0.334
30
1.705
Enterprise valueRM M
20.28
24.35
24.42
23.63
25.76
28.03
32.89
33.95
34.78
41.53
3.813
10.02%
8.80%
68
15.01
LT debtRM M
21.78
23.84
22.31
23.94
27.55
28.56
31.23
35.53
39.29
43.83
8.981
9.73%
8.66%
81
Cost of revenue
6.38%
0.98×
Operating expenses
7.10%
1.05×
Goodwill & intangibles
18.33%
Spread over hurdle
(1.80%)