47.01
RevenueRM M
28.88
30.15
31.54
33.67
35.73
38.31
41.25
43.16
46.23
49.52
51.50
6.75%
6.25%
32
13.62
Revenue growth%
17.68
17.47
14.63
12.00
12.54
9.68
11.83
12.49
10.42
9.25
27.47
10.42
12.25
17
2.84
Gross margin%
13.86
11.85
10.97
10.95
13.10
10.32
13.31
16.28
13.95
14.06
5.60
13.95
13.21
64
28.19
Operating margin%
0.40
2.01
0.40
0.40
1.50
0.97
1.10
2.99
0.61
0.40
15.24
0.97
0.79
35
28.39
Net margin%
23.80
26.29
29.23
29.02
29.47
30.59
28.81
31.33
33.06
32.82
5.37
31.33
29.35
94
16.08
P/E ratio (avg)x
28.23
27.93
25.36
27.98
28.11
27.56
28.61
29.19
29.86
31.99
37.47
29.19
28.17
67
23.43
EV/EBITx
26.38
24.58
26.27
24.65
23.01
22.07
23.61
26.24
28.39
31.40
7.324
26.24
25.44
92
25.98
FCF yield (avg)%
13.04
10.69
8.73
8.32
7.81
8.75
8.61
9.35
9.68
9.85
2.28
9.35
9.05
9
24.74
FCF margin%
27.11
26.69
24.05
25.96
25.59
24.82
23.47
22.39
22.37
21.44
8.60
22.39
24.43
64
1.338
FCF / Net incomex
0.189
0.206
0.200
0.201
0.215
0.203
0.222
0.196
0.211
0.198
0.194
0.203
0.202
10
12.38
ROIC%
11.15
9.42
6.91
8.44
11.39
9.36
7.89
8.94
9.11
11.62
10.94
9.11
9.23
71
13.93
Return on equity%
28.30
30.91
30.72
28.38
26.79
26.46
27.59
26.41
25.74
26.91
10.06
26.46
27.25
24
24.54
Return on assets%
0.40
0.92
1.80
4.13
3.16
6.05
7.22
8.45
10.62
9.95
20.32
8.45
5.09
22
0.03
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.55%)
(2.68%)
—
25.26
EPS growth%
19.62
21.15
24.08
22.00
24.35
26.02
28.40
27.92
25.39
23.92
23.36
26.02
24.21
63
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
7.98%
3.72%
—
0.03
FCF per shareRM
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.03
7.58%
8.56%
—
0.04
Dividend per shRM
0.03
0.04
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.03
2.86%
5.38%
—
2.62
Div yield (avg)%
13.57
15.08
17.98
17.02
16.20
19.13
20.45
17.98
16.11
18.29
26.66
18.29
17.50
75
22.51
Payout ratio%
7.02
6.14
4.98
7.90
5.85
4.23
2.74
3.51
0.52
0.40
15.59
2.74
4.60
65
0.765
Shares (diluted)B
1.255
1.206
1.321
1.494
1.423
1.594
1.583
1.602
1.495
1.505
0.739
1.13%
3.03%
39
24.85
Buyback yield%
4.80
2.39
2.84
2.64
5.55
5.77
8.32
8.33
9.56
7.57
25.45
8.32
5.66
93
1.205
D/E ratiox
1.021
1.029
1.009
0.883
0.937
0.972
1.027
0.911
0.972
0.951
0.423
0.972
0.972
62
34.14
Enterprise valueRM M
14.22
15.91
14.86
14.13
13.19
14.32
16.09
15.90
15.11
16.15
30.44
4.13%
0.36%
57
12.24
LT debtRM M
5.519
5.474
5.720
5.841
5.552
5.521
5.365
4.733
4.809
4.397
14.86
(4.56%)
(1.57%)
56
Cost of revenue
6.10%
0.99×
Operating expenses
6.26%
1.00×
Property and equipment
16.38%
Spread over hurdle
17.63%