19.18
RevenueRM M
11.85
12.98
13.91
15.15
16.59
17.78
18.96
20.87
22.20
23.70
20.02
7.40%
7.85%
21
2.90
Revenue growth%
18.11
16.54
19.50
19.25
21.82
20.50
20.66
19.02
17.36
18.59
11.17
19.02
19.14
47
17.63
Gross margin%
34.60
32.78
31.42
34.37
33.37
32.62
32.62
32.71
35.40
37.86
27.87
32.71
33.08
60
22.86
Operating margin%
22.28
20.63
23.23
24.50
21.84
23.24
20.87
20.39
22.41
20.16
16.32
20.87
22.06
77
2.11
Net margin%
24.85
26.62
25.08
26.26
24.66
27.08
26.82
29.27
27.40
24.90
5.02
27.08
26.44
71
7.818
P/E ratio (avg)x
52.57
61.72
70.08
79.57
82.44
98.57
117.5
136.3
134.1
157.3
9.901
134.1
90.51
27
30.88
EV/EBITx
8.346
9.024
8.672
7.626
7.083
7.315
7.912
6.848
6.094
5.724
21.08
6.848
7.471
46
15.05
FCF yield (avg)%
0.70
0.40
2.97
0.74
0.40
2.49
4.69
3.32
4.71
4.29
19.03
4.29
2.73
12
28.07
FCF margin%
10.53
11.70
9.82
8.57
7.66
6.10
5.92
4.21
2.11
0.84
21.16
4.21
6.88
40
1.340
FCF / Net incomex
1.270
1.306
1.299
1.426
1.466
1.385
1.266
1.343
1.402
1.298
0.915
1.343
1.324
41
9.31
ROIC%
15.63
13.19
11.16
10.48
10.75
12.93
14.06
16.95
15.08
15.06
12.34
15.06
13.63
50
9.94
Return on equity%
17.58
19.35
18.43
17.17
17.22
14.23
11.59
12.13
15.08
15.90
26.76
14.23
16.54
90
21.12
Return on assets%
21.15
22.79
22.57
20.00
19.95
20.57
22.11
20.72
17.83
15.02
7.94
20.57
20.64
32
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
0.14%
(2.96%)
—
7.83
EPS growth%
17.94
15.41
16.10
14.44
11.71
11.75
13.50
11.68
11.13
11.12
12.35
11.68
12.62
90
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
(11.63%)
(10.34%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.57%)
(3.63%)
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
—
1.66%
2.89%
—
6.41
Div yield (avg)%
11.09
9.52
8.43
7.77
9.88
10.39
12.69
10.80
7.95
8.13
11.62
10.39
9.70
50
21.40
Payout ratio%
16.74
16.10
13.97
11.44
14.12
12.37
11.11
12.17
9.22
8.09
12.74
11.11
12.27
73
0.685
Shares (diluted)B
0.903
0.907
0.837
0.881
0.882
0.865
0.895
0.977
0.970
1.015
0.666
2.86%
1.71%
60
17.70
Buyback yield%
28.25
28.73
29.73
29.42
26.80
25.90
24.73
22.71
21.41
20.60
20.77
22.71
26.35
74
0.668
D/E ratiox
3.023
3.253
3.766
3.944
4.698
5.097
5.217
6.062
5.897
6.842
0.804
5.897
4.898
73
1.646
Enterprise valueRM M
5.787
5.366
4.682
4.663
4.655
4.530
4.444
4.363
4.380
4.131
15.89
(2.36%)
(4.29%)
42
11.21
LT debtRM M
8.907
10.60
12.21
13.57
15.73
15.37
15.76
15.42
16.00
17.81
1.342
2.52%
7.70%
61
Cost of revenue
7.81%
1.00×
Operating expenses
8.09%
1.02×
Spread over hurdle
(4.12%)