17.43
RevenueRM M
43.98
44.57
45.14
45.90
47.10
48.39
49.37
51.53
52.03
52.16
18.82
2.06%
1.99%
89
8.80
Revenue growth%
10.90
8.13
8.03
5.22
4.69
5.37
2.39
0.40
1.01
2.00
3.99
2.00
4.95
73
12.22
Gross margin%
26.13
28.11
28.88
28.96
27.10
29.53
31.74
29.96
31.12
28.63
4.46
29.96
28.92
58
24.03
Operating margin%
5.59
4.75
7.31
7.03
5.87
4.15
5.46
5.01
6.00
7.81
4.14
5.46
5.73
43
5.02
Net margin%
30.86
32.70
33.06
31.72
30.16
32.06
29.22
31.08
31.52
33.43
10.63
31.52
31.62
72
11.15
P/E ratio (avg)x
56.81
53.41
59.64
58.63
60.36
56.19
58.14
59.78
67.23
75.94
34.19
59.78
59.13
66
23.49
EV/EBITx
17.91
18.41
19.45
19.77
17.99
19.27
19.42
21.30
24.19
25.42
6.749
21.30
19.43
73
19.45
FCF yield (avg)%
18.65
21.64
21.99
20.04
18.16
16.93
18.72
17.06
19.09
17.62
18.06
17.62
18.69
27
16.92
FCF margin%
20.53
19.57
21.54
20.92
18.70
21.56
22.81
24.23
24.35
22.33
9.58
22.81
21.55
7
1.679
FCF / Net incomex
0.671
0.737
0.729
0.687
0.669
0.669
0.699
0.615
0.558
0.537
1.090
0.615
0.670
11
12.53
ROIC%
4.56
6.73
7.67
7.14
7.23
8.77
8.99
10.02
8.31
8.42
26.49
8.77
7.99
6
27.87
Return on equity%
24.74
26.02
24.99
27.01
28.13
27.25
28.00
27.48
26.95
24.74
26.91
27.25
26.98
47
12.35
Return on assets%
14.28
14.40
13.06
11.78
10.66
11.77
12.15
11.50
13.51
12.70
2.87
12.15
12.43
58
0.03
EPSRM
—
—
—
—
—
—
—
—
—
—
0.03
(4.72%)
(5.39%)
—
21.58
EPS growth%
15.41
18.24
16.75
19.47
19.14
20.38
17.78
19.37
18.59
19.39
24.40
19.37
18.87
20
0.02
Bookvalue per shRM
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.03
16.11%
12.15%
—
0.03
FCF per shareRM
0.01
—
—
—
—
—
—
—
—
—
0.01
(6.37%)
(7.15%)
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.38%)
(1.37%)
—
7.88
Div yield (avg)%
6.42
5.68
7.57
7.74
7.64
6.67
6.10
8.64
9.29
8.27
13.02
8.27
7.60
56
29.38
Payout ratio%
17.82
16.55
14.97
14.66
14.72
16.53
15.88
13.50
12.26
14.49
20.91
14.49
14.85
50
563.5
Shares (diluted)M
601.6
668.0
672.4
675.3
771.9
840.1
785.7
859.8
915.5
907.4
583.0
3.29%
3.96%
68
7.02
Buyback yield%
8.98
9.39
11.22
8.76
9.55
6.72
4.48
5.52
8.34
9.97
18.24
6.72
8.87
50
0.462
D/E ratiox
2.530
2.811
2.878
2.829
3.109
3.373
3.464
3.896
4.490
5.072
0.157
3.896
3.241
33
29.44
Enterprise valueRM M
56.00
54.83
61.27
60.73
56.35
60.38
65.22
69.76
73.67
81.06
40.22
7.54%
4.38%
24
45.22
LT debtRM M
15.97
17.25
15.96
16.79
14.97
16.38
17.51
17.45
16.93
17.78
2.434
3.50%
1.04%
7
Cost of revenue
2.42%
1.04×
Operating expenses
1.27%
0.93×
Spread over hurdle
23.31%