17.39
RevenueRM M
25.56
25.59
26.40
26.29
27.15
27.09
27.18
27.88
28.82
28.44
18.63
0.93%
1.17%
70
18.25
Revenue growth%
14.17
12.94
10.08
8.71
8.16
9.80
9.15
11.44
9.67
10.40
26.30
9.80
9.94
64
19.93
Gross margin%
23.77
26.13
23.55
21.46
23.66
23.74
23.35
24.02
23.68
23.17
29.02
23.68
23.67
16
3.18
Operating margin%
22.97
23.14
24.42
25.24
27.17
25.66
23.75
22.39
24.96
27.27
24.86
24.96
24.69
89
14.83
Net margin%
29.35
30.69
32.86
30.64
28.20
25.29
24.64
27.33
29.50
29.35
19.00
27.33
29.35
11
25.53
P/E ratio (avg)x
16.06
16.88
17.05
17.71
17.87
19.49
23.00
23.86
23.00
24.83
6.141
23.00
18.68
27
26.75
EV/EBITx
6.002
6.689
6.144
6.268
6.720
6.753
6.981
6.678
7.363
7.734
29.55
6.981
6.705
40
5.66
FCF yield (avg)%
1.70
4.59
2.96
3.25
4.37
3.85
3.85
6.50
4.37
6.99
26.82
4.37
4.11
16
9.81
FCF margin%
6.04
8.15
6.10
3.68
5.83
7.18
8.64
11.13
14.12
14.46
15.13
11.13
7.66
8
1.559
FCF / Net incomex
0.204
0.179
0.160
0.151
0.166
0.145
0.151
0.131
0.132
0.121
1.472
0.132
0.151
15
25.56
ROIC%
4.01
3.85
2.65
0.96
0.84
2.66
5.39
7.47
6.61
9.17
24.50
6.61
3.93
93
22.19
Return on equity%
5.90
4.27
2.39
0.40
0.40
0.40
1.60
0.40
2.65
4.27
14.76
1.60
2.00
23
11.27
Return on assets%
8.27
5.72
4.91
4.76
3.33
5.91
3.13
2.57
3.93
4.01
22.51
3.93
4.39
83
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.12%
(0.54%)
—
25.75
EPS growth%
10.84
13.76
13.01
10.40
8.74
8.46
9.65
7.86
6.80
4.15
28.90
7.86
9.20
48
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.01
3.15%
4.86%
—
0.02
FCF per shareRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
14.66%
10.21%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.34%
2.49%
—
16.11
Div yield (avg)%
23.31
22.00
22.63
24.93
27.84
25.78
24.06
25.80
28.24
28.56
12.24
25.80
25.36
70
7.51
Payout ratio%
27.52
29.88
29.65
28.58
30.05
32.22
30.58
32.30
29.62
31.86
3.30
31.86
29.96
55
1.162
Shares (diluted)B
1.599
1.808
1.837
1.985
2.062
2.102
2.360
2.756
3.058
3.130
1.198
8.70%
8.36%
20
4.91
Buyback yield%
16.14
14.76
17.72
19.54
17.05
19.22
22.15
22.15
24.71
27.42
27.11
22.15
19.38
40
0.163
D/E ratiox
1.551
1.508
1.514
1.339
1.184
1.049
1.084
1.030
1.051
1.036
0.895
1.049
1.134
14
19.35
Enterprise valueRM M
9.262
9.378
11.25
12.35
12.91
15.44
18.39
21.49
22.94
24.02
15.94
13.23%
10.43%
28
19.03
LT debtRM M
9.658
11.14
11.97
11.47
12.94
13.72
15.26
16.26
16.09
16.53
7.153
5.02%
7.11%
92
Cost of revenue
0.97%
0.98×
Operating expenses
1.24%
1.01×
Goodwill & intangibles
14.80%