20.31
RevenueRM M
16.99
18.24
19.82
21.07
22.17
24.22
26.07
28.29
30.08
32.35
21.28
7.85%
7.30%
92
28.33
Revenue growth%
2.77
4.25
5.32
8.19
9.56
8.46
10.58
11.55
12.84
13.75
19.46
11.55
9.01
27
8.30
Gross margin%
23.33
25.81
27.21
29.64
31.04
29.54
32.20
32.88
31.36
31.26
27.70
31.36
30.34
64
7.72
Operating margin%
28.04
27.22
24.69
24.10
21.88
21.90
19.34
17.12
14.80
16.91
5.06
17.12
21.89
91
20.20
Net margin%
19.08
17.72
20.01
19.34
19.18
16.60
17.85
15.68
17.86
15.12
14.12
16.60
17.85
29
7.305
P/E ratio (avg)x
16.36
18.26
21.01
24.09
27.85
29.13
32.96
37.17
38.85
40.53
7.084
37.17
28.49
62
22.27
EV/EBITx
26.30
30.59
32.45
36.93
40.42
42.80
44.48
46.96
53.73
55.99
9.043
46.96
41.61
13
20.53
FCF yield (avg)%
1.17
0.40
3.09
0.89
0.40
0.40
1.75
1.13
3.54
6.04
5.05
1.75
1.15
42
15.23
FCF margin%
26.53
26.87
29.06
26.91
27.72
24.76
26.03
26.16
28.09
25.88
24.16
26.03
26.70
28
0.230
FCF / Net incomex
0.440
0.441
0.476
0.463
0.483
0.536
0.556
0.587
0.649
0.683
1.172
0.587
0.509
16
2.51
ROIC%
5.45
7.48
8.89
6.90
8.65
9.87
9.46
11.00
13.79
12.23
25.83
11.00
9.18
82
28.40
Return on equity%
25.76
26.65
24.59
21.60
23.31
23.10
20.98
18.96
21.69
21.45
23.75
21.45
22.39
33
27.64
Return on assets%
10.80
12.81
11.70
11.84
11.71
11.39
9.76
12.75
13.20
15.22
17.25
12.75
11.77
63
0.01
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
6.55%
3.60%
—
14.79
EPS growth%
16.35
18.03
15.96
15.77
15.37
17.19
15.07
17.14
17.97
19.43
18.14
17.19
16.75
30
0.04
Bookvalue per shRM
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.09
0.08
0.08
0.01
2.12%
4.68%
—
0.01
FCF per shareRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
(3.96%)
(2.62%)
—
0.03
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.04
(4.15%)
(4.26%)
—
23.21
Div yield (avg)%
2.58
5.14
3.09
2.16
4.09
4.83
6.86
6.73
5.68
7.15
9.32
6.73
4.99
10
29.75
Payout ratio%
29.40
30.77
30.82
31.65
31.19
33.18
34.83
32.94
31.31
33.00
13.45
33.00
31.48
89
0.762
Shares (diluted)B
1.044
1.041
1.210
1.332
1.513
1.719
1.612
1.830
1.888
1.910
0.723
4.76%
7.64%
57
11.46
Buyback yield%
10.19
11.02
10.72
7.76
5.32
3.99
5.94
4.02
2.21
3.34
14.51
3.99
5.63
38
0.481
D/E ratiox
0.276
0.300
0.284
0.266
0.296
0.292
0.279
0.283
0.286
0.282
0.465
0.283
0.283
7
19.36
Enterprise valueRM M
11.79
13.15
13.29
13.53
13.52
14.32
13.22
15.07
16.26
15.15
12.17
2.30%
1.93%
46
23.16
LT debtRM M
32.88
37.95
41.20
47.47
53.63
56.81
59.13
63.35
69.64
83.88
27.24
9.36%
10.38%
85
Cost of revenue
7.39%
1.01×
Operating expenses
7.26%
1.00×
Goodwill & intangibles
20.55%
Spread over hurdle
15.30%