48.62
RevenueRM M
31.88
33.24
34.35
35.10
36.27
38.55
40.06
42.61
45.24
47.14
51.40
5.39%
4.23%
90
7.66
Revenue growth%
20.54
22.32
22.16
25.02
24.21
24.83
27.10
29.12
26.92
25.56
23.41
26.92
24.93
52
12.01
Gross margin%
22.88
20.88
23.49
21.45
20.23
22.94
20.34
21.64
19.22
21.81
25.12
21.64
21.54
68
11.88
Operating margin%
26.42
25.56
23.87
23.46
23.65
23.87
26.67
23.98
23.28
21.81
6.52
23.87
23.87
35
10.78
Net margin%
10.99
13.60
12.45
14.68
15.53
15.33
17.96
16.49
18.98
21.66
12.56
17.96
15.43
42
37.64
P/E ratio (avg)x
14.33
14.75
14.75
14.65
14.12
13.49
14.79
15.62
15.02
16.48
15.10
15.02
14.75
33
35.30
EV/EBITx
11.52
11.34
10.30
11.70
13.04
13.55
13.84
12.66
13.30
13.65
29.58
13.55
12.85
72
13.03
FCF yield (avg)%
0.75
2.33
3.01
5.34
8.30
7.78
8.81
9.65
7.75
8.47
15.13
8.47
7.77
7
4.77
FCF margin%
21.38
21.49
22.62
19.96
17.99
17.71
17.23
18.98
19.08
17.40
5.91
17.71
19.03
37
0.891
FCF / Net incomex
0.179
0.166
0.155
0.148
0.143
0.147
0.145
0.130
0.122
0.114
0.630
0.130
0.146
90
14.18
ROIC%
18.91
19.25
17.57
14.89
16.05
17.65
17.94
15.29
13.25
12.52
8.65
15.29
16.81
74
26.53
Return on equity%
19.86
22.50
21.63
22.28
24.60
27.19
24.52
25.08
23.44
24.45
9.21
24.52
23.94
58
17.18
Return on assets%
14.73
16.13
16.38
17.08
14.21
14.39
13.68
11.74
9.06
10.44
18.70
11.74
14.30
49
0.06
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.06
(6.93%)
(5.52%)
—
21.14
EPS growth%
11.60
13.00
15.95
13.31
12.96
11.32
9.18
6.74
6.64
4.42
24.53
6.74
11.46
25
0.04
Bookvalue per shRM
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.08
0.07
0.02
(1.69%)
(1.33%)
—
0.04
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(1.79%)
(2.84%)
—
0.02
Dividend per shRM
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.12
0.13
0.14
0.01
9.32%
8.97%
—
17.91
Div yield (avg)%
1.09
0.40
0.40
0.40
3.02
2.84
5.06
5.73
3.65
1.60
19.92
3.65
2.22
71
28.80
Payout ratio%
9.37
12.06
9.80
9.49
9.43
12.02
12.37
10.32
8.99
9.05
18.28
10.32
9.65
19
0.573
Shares (diluted)B
0.797
0.802
0.786
0.771
0.865
0.888
1.057
1.102
1.291
1.443
0.592
10.78%
5.85%
17
15.55
Buyback yield%
31.71
30.16
27.49
27.04
29.01
28.78
30.39
30.16
27.62
29.80
21.61
29.80
29.41
61
1.122
D/E ratiox
1.474
1.605
1.515
1.404
1.634
1.749
1.823
1.798
1.867
2.099
0.148
1.823
1.691
39
54.77
Enterprise valueRM M
39.26
42.19
43.20
49.81
56.59
59.90
68.67
70.02
68.38
66.49
47.15
3.28%
6.30%
76
42.40
LT debtRM M
37.91
42.18
47.35
47.72
47.37
46.93
48.87
52.54
59.40
62.08
46.41
5.56%
4.72%
84
Cost of revenue
4.20%
1.00×
Operating expenses
4.33%
1.01×
Goodwill & intangibles
18.05%
Spread over hurdle
(6.92%)