9.862
RevenueRM M
12.35
12.43
12.26
12.05
12.29
12.32
12.33
12.35
12.22
12.17
10.89
(0.18%)
0.09%
44
20.61
Revenue growth%
14.57
12.91
15.52
15.53
17.62
17.66
15.08
18.00
15.96
17.05
16.12
17.05
15.75
27
10.44
Gross margin%
22.48
23.41
21.35
22.94
24.34
25.60
26.96
25.00
23.16
22.34
21.54
25.00
23.28
63
14.49
Operating margin%
9.53
11.90
10.88
9.23
7.39
8.55
8.19
6.72
5.07
6.70
23.34
6.72
8.37
49
26.72
Net margin%
10.84
8.94
7.56
9.96
8.59
9.65
8.73
10.38
8.85
7.24
21.68
8.85
8.89
61
28.50
P/E ratio (avg)x
41.17
47.87
53.22
54.36
61.42
62.45
68.84
68.12
71.15
79.50
36.52
68.84
61.93
25
14.58
EV/EBITx
27.55
32.52
38.36
36.88
37.94
42.64
43.36
44.45
43.60
43.08
33.04
43.36
40.50
63
16.09
FCF yield (avg)%
14.34
11.46
9.98
10.81
11.79
9.75
12.56
14.81
14.16
13.30
25.23
13.30
12.17
15
19.07
FCF margin%
18.56
20.55
17.98
20.83
20.33
20.34
20.26
21.06
24.01
24.49
23.72
21.06
20.45
89
0.284
FCF / Net incomex
1.104
1.103
1.314
1.484
1.753
1.993
1.990
2.307
2.725
3.227
1.751
2.307
1.872
88
28.43
ROIC%
8.00
8.37
8.01
6.19
6.88
7.70
7.76
5.85
5.80
5.51
8.45
5.85
7.29
60
9.01
Return on equity%
24.43
26.84
27.13
26.60
26.09
28.08
29.02
28.80
29.56
32.13
4.53
29.02
27.60
51
19.23
Return on assets%
8.00
7.03
7.60
7.91
10.47
12.48
15.43
16.21
15.02
16.95
8.40
15.43
11.47
66
0.02
EPSRM
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
4.21%
2.09%
—
13.56
EPS growth%
3.68
1.00
1.62
4.02
5.99
8.51
10.98
11.17
8.32
9.64
21.13
9.64
7.15
64
0.01
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
8.90%
2.98%
—
0.01
FCF per shareRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.01
5.72%
5.93%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.30%)
1.31%
—
21.95
Div yield (avg)%
19.75
17.97
17.19
17.53
20.29
18.22
21.07
23.51
25.76
27.64
4.16
23.51
20.02
79
12.96
Payout ratio%
17.11
20.05
21.47
24.37
26.18
24.36
22.80
22.80
19.97
22.20
12.25
22.80
22.50
50
0.463
Shares (diluted)B
0.635
0.699
0.695
0.772
0.914
0.884
0.926
1.071
1.247
1.233
0.471
6.17%
7.80%
87
15.50
Buyback yield%
26.74
27.04
27.71
30.52
29.60
28.45
28.34
25.57
24.69
25.45
28.65
25.57
27.37
94
1.775
D/E ratiox
0.412
0.475
0.446
0.466
0.522
0.546
0.556
0.569
0.619
0.646
1.492
0.569
0.534
22
9.680
Enterprise valueRM M
9.717
9.225
9.249
9.502
9.374
10.38
11.30
11.87
11.11
11.61
5.934
4.38%
3.15%
95
4.544
LT debtRM M
15.28
15.64
15.01
14.61
16.98
18.10
17.75
19.78
18.78
21.85
12.21
5.18%
4.36%
85
Cost of revenue
0.09%
1.00×
Operating expenses
(0.20%)
0.97×
Spread over hurdle
(1.69%)