34.99
RevenueRM M
34.01
35.71
37.68
39.59
40.92
41.74
42.72
45.03
46.98
38.41
39.54
3.48%
4.15%
88
27.08
Revenue growth%
0.52
2.21
0.81
2.71
4.32
6.84
9.83
9.83
7.64
28.27
6.83
7.64
3.51
78
25.80
Gross margin%
16.55
15.90
15.35
15.38
16.08
16.31
17.24
19.35
21.77
5.40
6.79
17.24
16.20
21
26.95
Operating margin%
23.97
21.29
21.34
23.31
24.15
26.74
25.89
26.80
26.55
6.26
29.48
26.55
24.69
34
7.81
Net margin%
25.67
24.39
21.58
20.16
18.38
15.67
15.14
14.65
15.10
27.23
26.81
15.14
19.27
90
8.410
P/E ratio (avg)x
47.38
45.24
47.85
46.91
45.26
45.47
46.13
49.15
53.57
21.03
19.40
46.13
47.15
53
32.26
EV/EBITx
16.79
15.64
15.61
13.48
13.21
13.96
12.18
10.81
10.29
23.07
7.268
12.18
13.72
71
24.03
FCF yield (avg)%
18.61
19.51
21.49
21.00
23.05
24.60
23.00
25.06
22.16
23.64
3.26
23.05
21.83
55
6.33
FCF margin%
8.50
9.62
10.75
9.28
7.59
5.00
2.42
4.89
3.16
26.91
8.23
4.89
7.09
23
1.724
FCF / Net incomex
0.690
0.802
0.807
0.838
0.858
0.995
0.978
0.953
1.120
1.567
0.257
0.978
0.848
59
9.77
ROIC%
9.82
7.12
8.47
7.17
9.71
9.65
11.69
8.86
10.84
14.84
4.25
9.71
9.25
47
19.30
Return on equity%
8.63
7.07
7.34
7.30
5.28
7.65
5.13
5.15
5.98
8.45
26.76
5.28
7.19
66
6.04
Return on assets%
19.13
18.51
17.88
17.07
16.09
17.57
17.73
19.49
20.85
12.56
2.25
17.73
18.20
81
—
EPSRM
0.01
—
—
—
—
—
—
—
—
—
—
(8.89%)
(5.97%)
—
15.40
EPS growth%
1.33
0.40
0.40
0.40
0.40
0.40
0.82
0.40
0.40
21.52
5.69
0.40
0.40
61
0.01
Bookvalue per shRM
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.30%
8.67%
—
—
FCF per shareRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
—
7.99%
6.55%
—
0.01
Dividend per shRM
0.01
0.01
0.01
—
—
—
—
—
—
0.01
0.01
(1.28%)
(3.27%)
—
17.84
Div yield (avg)%
18.15
16.25
17.77
20.07
21.04
20.38
18.08
15.85
16.81
15.94
14.58
18.08
18.12
55
5.57
Payout ratio%
14.05
13.36
14.99
12.72
11.34
11.88
12.79
15.29
15.26
9.66
12.37
12.79
13.07
62
1.282
Shares (diluted)B
1.811
1.737
1.618
1.665
1.933
1.925
1.984
1.950
1.934
1.296
1.319
3.04%
2.30%
67
29.64
Buyback yield%
3.23
5.33
4.84
7.42
6.29
7.07
7.30
6.81
8.93
12.31
25.79
7.07
6.55
83
0.950
D/E ratiox
1.121
1.114
1.099
1.131
1.182
1.170
1.328
1.335
1.257
0.227
1.190
1.257
1.151
29
14.23
Enterprise valueRM M
36.78
40.47
40.95
39.42
42.72
43.05
41.76
45.94
44.49
28.85
29.93
2.45%
3.37%
82
23.54
LT debtRM M
12.14
11.89
11.94
11.75
12.95
13.83
13.88
13.32
12.50
34.91
11.43
1.25%
(2.17%)
24
Cost of revenue
4.44%
1.03×
Operating expenses
3.87%
0.97×
Cash and investments
20.41%
Property and equipment
15.46%
Spread over hurdle
40.58%