7.949
RevenueRM M
19.81
19.77
19.65
19.94
20.02
19.82
19.85
19.67
19.94
19.81
8.679
(0.21%)
—
12
14.60
Revenue growth%
20.09
20.18
19.69
21.93
23.38
21.75
21.60
23.79
24.79
21.91
23.04
21.91
21.83
19
10.63
Gross margin%
17.44
19.93
17.05
14.28
14.76
16.38
18.15
15.17
12.46
11.01
7.46
15.17
15.78
88
21.53
Operating margin%
17.29
18.45
20.34
18.78
15.83
15.36
16.30
13.96
14.31
15.50
14.25
15.36
16.07
41
6.94
Net margin%
27.57
29.45
29.05
31.34
32.99
32.24
30.78
33.09
31.55
32.80
9.10
32.24
31.45
43
32.12
P/E ratio (avg)x
35.26
40.44
44.13
47.42
48.95
48.80
47.26
50.46
55.01
55.36
10.37
50.46
48.11
68
14.25
EV/EBITx
29.07
29.27
27.25
23.91
23.62
23.44
24.02
21.53
21.43
22.73
32.56
22.73
23.77
43
8.78
FCF yield (avg)%
12.34
14.06
16.47
19.11
16.96
18.42
16.61
15.86
16.98
17.28
13.37
16.98
16.78
62
28.10
FCF margin%
11.96
10.57
10.45
12.17
13.20
13.21
13.27
12.20
13.60
12.86
16.00
13.21
12.53
64
0.449
FCF / Net incomex
1.353
1.251
1.291
1.201
1.392
1.460
1.628
1.704
1.740
1.635
1.429
1.635
1.426
21
3.44
ROIC%
2.20
0.40
0.40
0.40
2.37
4.26
2.34
2.60
5.18
2.35
29.05
2.60
2.35
33
6.79
Return on equity%
13.98
12.59
10.88
8.92
8.34
9.64
7.94
7.96
8.69
7.18
12.53
7.96
8.80
72
27.62
Return on assets%
15.56
13.71
16.42
14.90
14.15
12.55
10.86
8.15
6.03
3.92
17.92
8.15
13.13
45
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.12%)
0.14%
—
22.57
EPS growth%
4.70
4.87
6.64
5.26
3.72
4.17
1.84
3.06
5.06
5.77
11.58
4.17
4.78
39
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.02
(4.58%)
(3.78%)
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
1.74%
3.50%
—
0.02
Dividend per shRM
0.02
0.02
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.04
0.02
6.85%
5.32%
—
13.36
Div yield (avg)%
18.85
17.90
15.19
16.62
18.62
16.91
15.14
13.60
13.07
13.89
13.38
13.89
15.90
37
4.06
Payout ratio%
24.68
25.50
24.67
25.35
23.48
20.81
22.63
24.96
23.61
25.60
25.51
23.61
24.67
92
551.1
Shares (diluted)M
548.7
526.7
473.8
531.4
532.6
553.2
517.5
531.8
532.7
513.5
554.2
(0.73%)
(1.63%)
90
17.83
Buyback yield%
30.89
33.82
31.41
34.40
33.42
34.99
34.26
33.69
33.98
33.28
2.80
33.98
33.75
11
0.391
D/E ratiox
1.269
1.305
1.215
1.317
1.338
1.312
1.195
1.272
1.455
1.595
0.463
1.312
1.308
13
3.096
Enterprise valueRM M
9.083
7.815
8.521
8.683
9.443
9.372
9.143
9.183
9.979
10.50
13.13
2.15%
0.04%
61
9.292
LT debtRM M
18.66
22.01
24.38
23.39
23.93
27.81
26.71
25.76
26.66
27.81
2.969
3.05%
4.95%
61
Operating expenses
(0.41%)
0.96×
Property and equipment
18.47%
Goodwill & intangibles
15.53%
Spread over hurdle
(5.76%)