42.37
RevenueRM M
50.92
52.41
52.10
53.29
54.01
56.21
56.67
58.71
58.76
58.67
44.23
1.67%
1.68%
54
10.56
Revenue growth%
24.07
26.58
25.36
27.34
28.79
29.91
32.52
32.38
31.76
31.25
19.23
31.76
29.35
28
11.98
Gross margin%
1.18
1.52
0.40
1.76
0.40
0.40
0.40
0.40
0.40
2.17
23.90
0.40
0.40
76
5.78
Operating margin%
20.32
21.42
22.22
23.64
24.02
27.02
27.25
27.36
25.99
23.19
28.21
27.02
23.83
31
3.98
Net margin%
15.90
13.33
12.59
14.23
12.59
12.83
14.09
12.85
13.51
15.79
5.70
13.51
13.42
14
13.92
P/E ratio (avg)x
51.45
59.54
60.51
70.28
85.34
103.3
124.3
121.5
124.9
127.6
36.30
124.3
94.33
76
10.86
EV/EBITx
19.60
17.42
15.68
17.36
16.64
15.47
13.60
14.09
13.90
12.53
16.78
13.90
15.57
60
22.33
FCF yield (avg)%
6.93
8.41
7.03
5.25
2.76
4.67
4.72
5.02
7.39
4.40
17.69
4.72
5.13
66
7.25
FCF margin%
10.75
13.22
14.69
14.42
12.97
10.88
11.31
10.31
12.81
12.11
27.49
11.31
12.46
60
1.237
FCF / Net incomex
1.673
1.516
1.540
1.484
1.518
1.382
1.330
1.217
1.156
1.173
1.045
1.217
1.433
80
7.90
ROIC%
13.57
10.64
9.05
8.57
7.56
8.81
7.23
7.93
9.77
6.94
25.73
7.93
8.69
70
28.29
Return on equity%
27.31
26.98
28.25
25.61
24.66
27.16
25.59
26.72
29.16
26.91
5.98
26.91
26.95
36
23.49
Return on assets%
4.83
2.80
1.84
3.28
1.87
4.72
5.54
8.13
7.75
5.29
2.48
5.54
4.78
84
0.03
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(1.84%)
(0.17%)
—
4.89
EPS growth%
9.06
7.80
5.99
3.03
5.87
6.93
6.85
8.81
8.51
5.67
9.70
6.93
6.89
8
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(9.17%)
(6.15%)
—
0.03
FCF per shareRM
0.05
0.05
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.01
1.72%
2.42%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
6.23%
6.74%
—
23.75
Div yield (avg)%
29.17
29.78
30.49
29.28
30.97
32.04
33.60
35.46
35.03
36.15
11.99
35.03
31.51
88
26.79
Payout ratio%
11.25
11.96
14.83
13.17
14.32
14.17
13.25
11.20
14.12
12.31
2.72
13.25
13.21
35
0.765
Shares (diluted)B
0.835
0.780
0.817
0.861
0.910
1.006
0.919
0.972
0.931
1.043
0.781
2.76%
1.60%
18
17.13
Buyback yield%
23.26
22.37
24.52
23.12
23.30
22.31
20.58
19.60
16.65
14.65
14.95
19.60
22.34
30
1.655
D/E ratiox
1.596
1.771
2.069
2.105
2.333
2.621
2.842
2.940
3.002
3.343
0.114
2.940
2.477
40
24.18
Enterprise valueRM M
50.95
57.61
64.80
74.21
73.90
67.99
76.71
83.76
79.65
85.54
32.92
2.97%
5.60%
60
16.13
LT debtRM M
14.70
15.82
16.13
15.19
15.19
15.30
16.54
15.89
17.88
19.87
44.81
5.51%
4.01%
59
Cost of revenue
1.58%
0.99×
Operating expenses
1.00%
0.94×
Cash and investments
22.85%
Goodwill & intangibles
13.25%
Spread over hurdle
42.33%