25.79
RevenueRM M
57.95
60.85
65.08
67.78
70.47
73.67
77.77
81.89
86.01
88.75
27.31
4.72%
5.06%
50
9.29
Revenue growth%
25.66
26.03
23.47
23.23
20.47
22.76
21.29
19.70
19.31
16.53
2.00
19.70
22.02
84
26.51
Gross margin%
22.35
20.41
21.25
22.95
22.97
22.92
20.81
19.83
20.26
17.90
23.36
20.26
21.03
37
25.50
Operating margin%
24.79
26.05
25.38
26.46
24.22
27.10
27.09
27.16
29.66
27.51
5.77
27.16
26.77
47
27.19
Net margin%
13.42
14.36
14.28
14.48
13.68
10.70
10.54
13.32
12.59
11.71
25.64
11.71
13.37
77
8.767
P/E ratio (avg)x
22.36
22.16
24.93
27.74
31.89
30.87
32.66
38.80
46.15
51.27
8.134
38.80
31.38
24
14.93
EV/EBITx
11.73
11.51
12.89
14.78
14.46
16.27
16.16
16.55
16.25
15.64
27.59
16.25
15.21
72
12.46
FCF yield (avg)%
4.13
4.79
7.28
8.21
9.66
11.25
10.76
12.13
12.17
10.52
12.59
11.25
10.09
75
29.55
FCF margin%
4.14
7.10
4.15
5.17
4.48
4.47
5.21
5.07
4.05
5.10
18.64
5.07
4.78
41
0.919
FCF / Net incomex
0.725
0.737
0.801
0.962
0.953
1.003
1.036
1.135
1.254
1.469
1.748
1.135
0.983
58
16.56
ROIC%
15.22
15.03
14.94
15.11
15.65
17.68
16.04
15.09
12.47
12.36
18.97
15.09
15.10
18
4.22
Return on equity%
0.40
0.40
0.40
0.40
0.42
1.91
0.58
2.25
4.60
2.18
5.71
2.18
0.50
74
2.38
Return on assets%
21.01
18.69
21.22
20.94
22.21
21.31
21.45
18.49
20.92
18.23
17.32
20.92
20.98
71
0.27
EPSRM
0.62
0.65
0.63
0.60
0.61
0.56
0.60
0.64
0.72
0.76
0.30
4.68%
1.88%
—
29.27
EPS growth%
12.66
14.78
16.22
19.06
21.24
19.20
17.85
15.32
13.85
12.67
23.30
15.32
15.77
79
0.50
Bookvalue per shRM
0.88
0.94
0.99
1.16
1.29
1.42
1.58
1.54
1.47
1.54
0.79
3.66%
5.37%
—
0.96
FCF per shareRM
0.30
0.31
0.31
0.37
0.37
0.44
0.42
0.42
0.44
0.48
0.70
5.37%
5.33%
—
0.31
Dividend per shRM
0.51
0.51
0.58
0.62
0.63
0.68
0.71
0.74
0.77
0.89
0.57
7.01%
6.98%
—
6.97
Div yield (avg)%
19.89
18.61
19.20
21.32
24.21
23.87
23.71
23.01
25.15
26.76
20.87
23.87
23.36
61
8.91
Payout ratio%
19.33
20.48
22.34
25.01
27.07
29.16
27.34
29.01
28.54
30.36
10.96
29.01
27.21
11
61.40
Shares (diluted)M
53.05
54.83
55.07
52.37
53.89
48.42
52.89
52.04
57.01
55.01
60.29
0.42%
(0.17%)
70
22.58
Buyback yield%
12.10
9.81
9.55
10.69
12.10
14.02
11.56
13.25
12.22
13.12
27.78
13.12
12.10
38
1.402
D/E ratiox
0.154
0.156
0.148
0.133
0.127
0.117
0.118
0.123
0.128
0.141
1.648
0.123
0.131
44
33.65
Enterprise valueRM M
63.94
63.69
68.66
75.93
82.76
90.44
98.69
88.00
93.68
89.92
42.27
1.67%
4.49%
16
48.36
LT debtRM M
19.35
19.76
20.38
23.33
23.51
26.44
26.31
26.44
27.27
28.18
34.13
3.69%
4.00%
56
Cost of revenue
4.89%
0.98×
Operating expenses
4.93%
0.99×
Cash and investments
19.06%
Spread over hurdle
10.58%