19.38
RevenueRM M
19.11
19.73
20.73
21.67
22.56
22.67
22.84
23.15
23.96
24.71
20.43
1.84%
2.86%
59
28.86
Revenue growth%
12.94
15.61
17.57
20.02
19.42
18.33
20.80
19.46
18.49
19.60
12.03
19.46
18.96
31
28.25
Gross margin%
18.00
15.74
18.05
16.88
18.10
15.17
17.43
16.95
17.08
16.52
5.02
16.95
17.01
55
6.91
Operating margin%
0.40
1.07
3.03
4.53
7.24
8.63
10.59
7.84
6.48
4.66
15.44
7.84
5.57
47
18.82
Net margin%
5.81
7.10
8.36
10.58
8.48
10.93
9.84
10.65
7.97
8.07
25.54
9.84
8.42
89
8.419
P/E ratio (avg)x
30.00
33.45
30.82
32.54
31.84
34.04
33.15
30.54
29.32
27.38
16.41
30.54
31.33
54
33.64
EV/EBITx
17.25
16.77
16.88
18.89
19.38
18.96
18.43
20.14
23.35
25.03
18.53
20.14
18.92
9
10.42
FCF yield (avg)%
10.83
10.15
7.37
5.69
2.82
1.58
3.00
1.72
1.48
3.73
27.20
1.72
3.36
18
22.44
FCF margin%
10.05
8.38
11.17
10.30
7.78
7.00
4.89
6.16
3.36
0.93
3.02
4.89
7.39
24
0.752
FCF / Net incomex
2.172
2.454
2.564
2.756
2.697
3.189
3.382
3.395
3.780
4.162
0.475
3.395
2.973
71
13.60
ROIC%
24.33
26.11
27.35
30.09
32.06
33.03
35.68
32.68
32.79
31.52
3.17
32.79
31.79
67
15.56
Return on equity%
3.81
1.38
1.96
1.00
0.40
0.40
0.40
0.65
0.45
0.40
15.61
0.40
0.55
6
9.29
Return on assets%
4.73
2.62
3.66
3.04
3.54
1.47
0.40
0.40
0.40
0.40
29.95
0.40
2.05
7
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
4.78%
8.49%
—
19.08
EPS growth%
8.30
8.61
8.89
8.05
8.13
10.39
12.13
10.77
13.25
12.85
4.77
12.13
9.64
72
0.01
Bookvalue per shRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.88%
5.90%
—
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
(2.76%)
(0.28%)
—
0.01
Dividend per shRM
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.01
11.88%
10.64%
—
27.26
Div yield (avg)%
19.69
20.54
21.34
19.99
21.77
21.33
22.02
23.69
26.19
27.62
9.64
23.69
21.56
14
2.59
Payout ratio%
37.31
34.47
35.61
36.52
34.20
33.10
32.03
32.27
33.88
33.60
28.94
33.10
34.04
35
1.602
Shares (diluted)B
1.652
1.853
1.993
2.143
2.096
2.158
2.475
2.801
3.044
3.123
1.602
8.30%
6.51%
45
18.07
Buyback yield%
5.03
4.86
3.20
1.42
0.40
0.40
3.26
1.79
0.40
1.60
15.01
1.60
1.69
55
0.306
D/E ratiox
0.292
0.322
0.317
0.355
0.355
0.338
0.368
0.351
0.325
0.309
0.588
0.338
0.331
52
14.91
Enterprise valueRM M
17.93
17.74
20.34
23.37
25.10
24.71
25.41
25.50
24.01
27.23
1.980
1.64%
4.20%
67
6.110
LT debtRM M
22.85
24.90
25.10
29.08
35.16
34.53
34.44
37.39
36.81
42.77
1.354
3.99%
8.02%
64
Cost of revenue
2.97%
1.01×
Operating expenses
3.20%
1.03×
Cash and investments
18.54%
Goodwill & intangibles
16.64%
Spread over hurdle
31.66%