39.74
RevenueRM M
24.71
26.67
28.04
29.93
31.74
34.26
36.55
38.61
41.28
43.65
40.69
6.58%
6.53%
88
8.94
Revenue growth%
11.31
11.33
10.88
10.74
8.78
8.09
9.86
11.89
14.57
15.99
7.08
11.89
11.10
19
2.43
Gross margin%
21.91
23.54
25.05
27.20
26.63
26.41
26.74
26.83
27.58
25.49
5.04
26.74
26.52
62
4.85
Operating margin%
25.39
24.13
23.96
22.50
22.61
21.69
23.93
24.42
23.27
21.12
28.25
23.27
23.60
77
8.25
Net margin%
11.97
12.09
11.55
14.13
15.50
17.02
16.66
15.71
18.47
17.14
2.46
17.02
15.61
72
22.94
P/E ratio (avg)x
7.043
7.683
7.933
8.125
8.368
8.893
9.504
10.26
9.442
8.615
17.31
9.442
8.492
89
25.54
EV/EBITx
23.04
22.08
18.96
16.51
17.52
18.85
18.89
16.68
15.44
14.92
24.82
16.68
18.18
78
19.27
FCF yield (avg)%
15.74
16.24
14.88
16.47
19.07
16.84
17.69
14.85
14.88
14.77
25.26
14.88
15.99
10
11.37
FCF margin%
15.99
15.69
12.82
11.89
13.82
13.81
12.34
13.21
10.22
11.32
9.65
12.34
13.01
7
0.621
FCF / Net incomex
1.438
1.591
1.552
1.806
1.817
1.963
2.232
2.452
2.364
2.549
0.529
2.364
1.890
89
21.34
ROIC%
21.83
19.60
17.27
17.74
20.66
18.97
21.60
18.80
21.33
24.26
11.53
21.33
20.13
25
4.19
Return on equity%
21.25
19.77
21.50
23.30
25.01
26.25
28.36
27.94
26.85
28.10
7.65
27.94
25.63
57
15.50
Return on assets%
19.10
19.56
19.43
20.14
22.74
23.66
21.53
23.06
25.82
24.83
15.95
23.66
22.13
80
0.02
EPSRM
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(6.95%)
(6.58%)
—
20.85
EPS growth%
5.54
3.75
3.57
3.92
1.09
3.25
4.99
3.34
4.25
4.64
26.67
4.25
3.83
17
0.03
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
5.64%
3.41%
—
0.03
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
3.61%
3.63%
—
0.02
Dividend per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.07
0.03
10.80%
6.85%
—
18.89
Div yield (avg)%
9.38
10.15
12.86
10.76
8.43
8.14
5.95
4.17
2.43
3.88
23.70
4.17
8.29
15
9.98
Payout ratio%
7.49
5.78
8.17
6.57
5.41
3.09
2.15
0.40
0.89
2.05
6.12
2.05
4.25
59
0.336
Shares (diluted)B
0.486
0.547
0.614
0.700
0.722
0.861
0.908
0.982
1.053
1.261
0.340
11.81%
10.80%
19
14.83
Buyback yield%
25.11
26.00
28.61
26.54
27.35
28.88
30.09
30.61
30.18
27.92
13.97
30.09
28.27
85
1.362
D/E ratiox
2.656
2.650
3.066
3.601
3.878
4.361
4.401
4.619
4.706
4.693
1.285
4.619
4.120
39
54.30
Enterprise valueRM M
22.94
22.05
20.81
18.80
17.03
18.14
18.06
17.79
15.75
15.52
7.915
(1.84%)
(3.75%)
72
18.15
LT debtRM M
56.74
54.77
62.76
61.04
71.13
80.58
92.02
94.13
103.1
106.5
23.40
8.41%
6.64%
70
Cost of revenue
6.47%
0.99×
Operating expenses
5.86%
0.94×
Spread over hurdle
24.94%