16.29
RevenueRM M
26.37
26.55
26.33
26.87
26.69
26.93
27.26
26.88
27.30
26.74
17.42
0.03%
0.24%
61
14.52
Revenue growth%
21.13
21.88
20.05
19.79
21.92
24.20
24.24
26.96
25.91
24.97
28.77
24.97
23.06
88
16.01
Gross margin%
10.07
12.94
13.52
15.43
17.28
16.62
19.25
16.75
15.17
16.61
20.48
16.62
16.02
50
25.52
Operating margin%
19.16
20.49
17.57
17.67
17.08
16.00
13.08
15.84
18.37
21.31
27.25
16.00
17.62
52
18.46
Net margin%
22.18
19.89
17.71
19.91
20.44
17.69
15.24
16.11
18.51
16.73
22.53
16.73
18.11
84
28.73
P/E ratio (avg)x
42.69
41.66
43.14
50.31
47.62
50.06
57.50
60.75
67.63
78.68
15.14
60.75
50.19
92
12.48
EV/EBITx
10.22
9.711
9.789
9.310
10.03
9.145
7.835
7.699
6.782
5.875
17.95
7.699
9.227
32
15.87
FCF yield (avg)%
2.48
0.40
0.40
0.40
0.60
2.44
0.40
3.01
3.53
4.05
29.96
3.01
1.52
93
12.53
FCF margin%
14.64
13.64
14.41
14.44
13.01
12.87
10.81
11.37
9.69
10.49
8.03
10.81
12.94
86
1.155
FCF / Net incomex
0.202
0.213
0.227
0.258
0.265
0.293
0.343
0.358
0.419
0.462
0.609
0.358
0.279
61
29.63
ROIC%
29.72
30.10
27.63
29.62
28.26
30.91
32.32
34.46
32.76
31.80
24.76
32.32
30.50
46
15.07
Return on equity%
28.44
28.77
31.30
31.88
31.34
29.08
26.60
24.34
25.15
26.59
8.78
26.59
28.61
44
16.64
Return on assets%
13.67
14.54
14.69
17.42
16.21
16.34
18.07
15.74
17.42
15.06
2.99
16.34
15.98
45
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
4.02%
4.45%
—
13.51
EPS growth%
19.68
18.79
19.09
21.09
20.46
18.03
19.59
17.43
19.17
17.17
28.75
18.03
19.13
17
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.37%)
(1.78%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.98%
3.36%
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
2.49%
4.53%
—
2.49
Div yield (avg)%
26.93
26.98
24.08
21.36
23.36
23.86
21.25
19.45
21.19
19.83
6.32
21.19
22.36
9
6.77
Payout ratio%
26.97
28.62
29.71
32.23
34.41
33.11
36.06
34.97
37.18
37.99
22.26
36.06
33.76
16
529.3
Shares (diluted)M
570.7
603.7
570.8
625.4
688.8
740.4
659.4
574.3
555.4
479.3
529.6
(7.00%)
(1.69%)
77
11.30
Buyback yield%
17.09
14.12
11.46
13.05
13.99
16.44
17.25
17.78
18.27
16.92
3.00
17.25
16.68
10
0.730
D/E ratiox
1.720
1.855
2.098
2.077
2.064
2.109
2.256
2.259
2.294
2.235
0.462
2.256
2.104
79
22.79
Enterprise valueRM M
2.931
3.075
2.962
3.007
2.756
2.500
2.117
2.065
2.163
2.011
9.579
(6.11%)
(4.14%)
69
9.601
LT debtRM M
17.37
19.40
18.88
18.69
20.39
20.25
19.97
23.26
24.23
24.39
23.63
3.65%
4.82%
37
Cost of revenue
0.35%
1.01×
Operating expenses
(0.42%)
0.94×
Cash and investments
17.30%
Spread over hurdle
53.58%