15.78
RevenueRM M
24.70
24.93
25.73
26.56
26.43
27.48
27.81
28.74
28.67
29.54
17.59
2.25%
2.19%
39
14.36
Revenue growth%
26.44
27.88
29.77
30.54
28.42
26.15
25.98
26.99
27.50
27.54
29.04
26.99
27.52
55
3.27
Gross margin%
4.06
6.93
7.13
6.03
8.69
7.08
8.00
6.01
5.18
5.46
6.73
6.01
6.48
11
2.63
Operating margin%
14.74
13.19
10.97
12.33
12.61
14.32
13.01
12.41
11.90
14.40
10.16
13.01
12.81
82
2.77
Net margin%
18.50
15.93
17.93
20.28
20.36
22.55
23.10
20.95
20.77
18.64
20.86
20.95
20.32
80
13.82
P/E ratio (avg)x
30.54
36.40
42.77
44.41
47.04
52.06
55.40
64.39
70.56
71.23
9.938
64.39
49.55
85
13.75
EV/EBITx
22.99
22.01
23.50
25.33
24.09
26.24
27.02
27.41
25.58
28.26
7.252
27.02
25.46
63
14.65
FCF yield (avg)%
0.45
2.83
2.41
2.88
0.60
1.12
0.77
2.25
5.24
5.13
29.61
2.25
2.33
90
13.60
FCF margin%
3.72
5.83
3.94
2.55
2.20
3.25
3.89
4.48
2.58
1.91
20.62
3.25
3.49
58
1.620
FCF / Net incomex
0.619
0.643
0.698
0.733
0.683
0.640
0.576
0.628
0.573
0.596
0.857
0.596
0.634
7
19.92
ROIC%
22.83
25.09
27.34
28.14
30.35
32.95
32.20
31.30
32.47
31.59
18.80
32.20
30.83
44
14.29
Return on equity%
15.35
15.78
16.82
15.84
15.57
13.63
13.45
13.02
15.46
17.20
24.74
13.63
15.51
12
20.45
Return on assets%
32.18
29.71
29.69
31.33
30.98
32.89
30.69
31.50
29.51
32.39
20.76
31.50
31.16
56
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
6.76%
7.11%
—
24.76
EPS growth%
6.71
4.61
5.58
4.33
6.04
8.31
11.21
9.19
8.08
10.08
25.92
9.19
7.40
76
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
11.08%
9.57%
—
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
(5.69%)
(2.12%)
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
11.66%
11.11%
—
7.94
Div yield (avg)%
17.61
16.67
14.20
16.74
16.52
16.28
15.45
14.63
11.72
10.12
15.72
14.63
15.86
94
10.19
Payout ratio%
23.90
22.42
21.29
23.87
21.94
23.63
23.73
22.25
22.39
25.06
26.03
23.63
23.02
41
0.749
Shares (diluted)B
0.930
0.862
0.936
0.912
0.955
0.916
0.978
1.039
1.191
1.144
0.758
3.67%
1.95%
33
24.21
Buyback yield%
24.72
24.39
21.50
22.72
21.03
19.51
17.70
17.47
17.58
18.66
11.64
17.70
20.27
51
0.341
D/E ratiox
0.581
0.549
0.520
0.564
0.581
0.578
0.631
0.673
0.662
0.609
1.666
0.631
0.581
19
2.228
Enterprise valueRM M
11.11
11.02
11.16
9.842
10.73
9.728
9.138
8.485
8.504
7.739
19.10
(6.33%)
(3.12%)
26
17.36
LT debtRM M
3.699
3.809
4.492
4.651
4.756
5.677
5.603
6.639
7.906
8.626
26.46
12.65%
9.99%
25
Cost of revenue
2.47%
1.03×
Operating expenses
1.49%
0.93×
Property and equipment
16.23%
Spread over hurdle
14.98%