0.829
RevenueRM M
1.415
1.458
1.496
1.547
1.592
1.619
1.605
1.622
1.624
1.671
0.871
0.98%
1.56%
52
15.58
Revenue growth%
27.15
25.27
27.20
28.30
29.79
30.03
27.63
25.70
24.09
24.32
18.76
25.70
27.17
92
9.31
Gross margin%
8.81
8.33
6.77
8.65
10.65
10.44
10.92
10.99
11.93
12.41
29.50
10.99
10.55
68
24.57
Operating margin%
1.59
0.40
0.40
3.30
1.33
0.40
0.40
0.40
2.05
4.51
16.68
0.40
0.87
44
13.87
Net margin%
9.00
7.15
5.12
6.69
7.40
9.62
7.37
7.70
8.99
9.16
15.18
8.99
7.55
59
22.14
P/E ratio (avg)x
18.99
17.15
16.04
15.78
16.96
15.30
16.85
16.03
14.82
14.72
9.566
15.30
16.04
31
22.60
EV/EBITx
15.68
17.20
17.54
16.86
16.67
16.26
14.74
14.56
16.21
17.83
12.69
16.21
16.46
27
14.02
FCF yield (avg)%
9.54
11.86
14.37
12.13
14.06
15.31
15.57
15.98
13.68
11.73
22.71
15.31
13.87
25
28.72
FCF margin%
8.03
10.45
13.11
11.97
12.19
10.40
11.98
10.66
10.28
8.79
15.10
10.40
10.55
79
0.213
FCF / Net incomex
0.625
0.554
0.548
0.559
0.533
0.467
0.505
0.453
0.475
0.461
1.318
0.467
0.519
47
17.62
ROIC%
32.65
31.11
31.09
32.79
35.62
35.49
35.77
37.54
35.80
38.57
7.77
35.80
35.56
71
7.74
Return on equity%
25.34
27.87
29.53
30.60
30.64
28.40
26.97
27.34
24.84
26.32
13.55
26.97
27.61
37
29.58
Return on assets%
20.76
18.80
16.71
19.17
19.29
21.05
23.92
23.67
24.02
23.17
8.45
23.67
20.91
45
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.00%
0.24%
—
18.90
EPS growth%
3.49
4.53
6.22
4.93
2.18
0.61
1.48
1.77
3.68
3.43
2.49
1.77
3.46
57
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(2.78%)
(2.72%)
—
0.01
FCF per shareRM
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.09%
7.70%
—
—
Dividend per shRM
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
9.22%
9.54%
—
17.49
Div yield (avg)%
30.95
30.17
32.55
32.52
35.26
37.91
36.63
38.95
38.93
40.09
10.92
38.93
35.95
24
12.30
Payout ratio%
10.38
8.01
8.48
6.12
7.49
5.34
6.34
6.07
8.00
8.89
24.08
6.34
7.74
57
121.2
Shares (diluted)M
174.7
195.6
201.5
235.7
246.2
271.3
289.5
295.0
291.1
319.4
119.7
5.35%
7.06%
27
16.54
Buyback yield%
5.78
6.11
3.21
0.88
0.40
0.40
0.40
1.57
4.07
1.43
12.86
1.43
1.50
8
1.076
D/E ratiox
1.022
1.129
1.356
1.349
1.557
1.597
1.673
1.902
2.122
2.310
0.950
1.902
1.577
29
1.681
Enterprise valueRM M
2.708
2.782
2.820
2.857
3.196
3.606
3.984
4.703
4.959
4.867
0.469
8.78%
7.88%
64
1.571
LT debtRM M
0.180
0.201
0.228
0.234
0.235
0.262
0.263
0.297
0.331
0.346
1.868
8.09%
7.06%
12
Cost of revenue
1.52%
1.00×
Operating expenses
1.48%
0.99×
Goodwill & intangibles
15.27%
Spread over hurdle
(4.13%)