24.24
RevenueRM M
84.99
83.57
85.30
86.84
89.04
89.91
90.59
88.46
87.84
90.03
25.66
0.22%
0.68%
19
9.09
Revenue growth%
24.05
23.77
24.78
25.03
23.84
24.34
22.36
22.39
24.36
24.14
21.37
24.14
24.10
70
11.81
Gross margin%
12.52
9.57
6.76
5.54
4.91
6.28
5.19
4.16
6.91
7.29
7.10
6.28
6.52
38
13.70
Operating margin%
4.18
4.10
6.85
7.35
5.16
6.34
7.38
7.64
5.90
3.43
2.16
6.34
6.12
70
10.91
Net margin%
14.83
16.65
13.75
16.55
18.63
17.04
17.54
16.53
15.59
12.71
27.48
16.53
16.54
25
34.85
P/E ratio (avg)x
31.35
33.91
36.23
39.07
46.18
46.19
53.66
63.14
63.48
69.49
29.55
63.14
46.19
59
12.25
EV/EBITx
24.69
24.18
23.98
23.47
24.61
27.74
28.39
31.32
32.16
35.68
25.78
31.32
26.21
12
12.30
FCF yield (avg)%
7.31
7.61
10.28
8.55
9.93
7.17
5.76
8.15
6.75
7.46
8.36
7.17
7.53
33
10.10
FCF margin%
2.83
0.57
0.40
2.00
0.77
0.40
1.99
0.40
0.68
0.40
21.61
0.40
0.62
24
0.584
FCF / Net incomex
0.829
0.815
0.865
0.901
1.036
1.146
1.327
1.492
1.434
1.424
1.724
1.424
1.091
10
18.77
ROIC%
19.58
17.86
14.87
15.76
18.56
19.84
21.97
23.35
26.32
24.59
6.78
23.35
19.71
15
27.56
Return on equity%
10.67
12.99
14.94
14.04
16.17
16.59
14.04
16.64
15.82
17.98
7.46
16.59
15.38
10
17.98
Return on assets%
5.17
6.88
4.40
5.98
6.89
4.86
6.75
8.31
7.17
7.86
17.98
7.17
6.82
12
0.15
EPSRM
0.48
0.53
0.52
0.50
0.56
0.54
0.60
0.59
0.58
0.65
0.15
2.71%
4.86%
—
9.39
EPS growth%
24.95
23.84
21.38
23.15
25.35
28.28
28.91
31.18
28.61
28.57
25.89
28.61
26.82
79
0.30
Bookvalue per shRM
0.27
0.25
0.27
0.26
0.25
0.27
0.30
0.33
0.32
0.33
0.11
5.77%
3.64%
—
0.22
FCF per shareRM
0.19
0.19
0.20
0.19
0.22
0.23
0.26
0.25
0.26
0.27
0.20
3.83%
4.39%
—
0.16
Dividend per shRM
0.28
0.27
0.25
0.26
0.28
0.31
0.33
0.32
0.34
0.35
0.10
4.66%
2.10%
—
13.89
Div yield (avg)%
27.94
27.32
30.26
29.21
29.73
32.02
30.75
31.08
33.89
36.67
19.52
32.02
30.51
84
16.06
Payout ratio%
19.24
17.15
18.47
18.74
20.16
23.00
22.53
25.41
24.39
24.69
21.12
24.39
21.34
75
197.8
Shares (diluted)M
265.5
249.2
236.6
212.7
227.2
252.2
284.5
265.9
293.9
325.7
192.3
7.47%
3.34%
74
25.85
Buyback yield%
30.15
27.83
30.45
31.71
33.37
31.63
32.66
35.41
37.75
35.48
17.21
35.41
32.18
78
1.084
D/E ratiox
0.956
1.000
1.120
1.339
1.607
1.694
1.997
2.167
2.241
2.522
1.509
2.167
1.650
71
6.750
Enterprise valueRM M
78.20
74.77
77.25
80.60
80.74
93.25
106.2
110.7
125.7
141.6
21.36
11.90%
7.76%
95
45.41
LT debtRM M
126.5
122.2
133.1
152.2
160.4
165.5
171.6
176.5
202.1
230.6
62.72
7.53%
7.01%
64
Cost of revenue
0.62%
0.99×
Operating expenses
0.18%
0.95×
Cash and investments
16.24%
Spread over hurdle
(1.78%)