13.23
RevenueRM M
19.46
20.13
20.51
20.92
21.57
22.22
22.52
23.19
23.78
24.63
14.75
2.69%
2.64%
41
7.18
Revenue growth%
6.42
5.04
3.58
4.30
5.03
7.29
10.23
8.80
11.24
13.20
21.05
10.23
6.86
94
15.11
Gross margin%
23.52
23.98
25.78
28.49
25.59
27.95
30.38
32.25
31.44
34.03
29.38
31.44
28.22
27
9.81
Operating margin%
16.02
15.02
14.30
16.71
17.06
17.60
16.84
16.41
15.30
17.88
19.79
16.84
16.56
64
9.88
Net margin%
30.13
32.88
34.10
33.62
31.07
28.73
27.93
30.86
30.11
27.66
15.69
28.73
30.50
31
19.89
P/E ratio (avg)x
33.41
38.89
43.57
43.06
48.04
51.17
52.50
54.66
65.47
72.53
18.15
54.66
49.61
46
22.47
EV/EBITx
18.80
18.85
19.72
20.29
22.42
23.71
22.44
20.31
22.71
20.15
9.574
22.44
20.30
38
7.04
FCF yield (avg)%
2.09
3.46
5.78
4.37
3.59
2.70
3.72
0.87
3.43
6.20
13.88
3.43
3.52
69
25.49
FCF margin%
26.78
25.56
26.69
27.79
25.33
26.33
28.78
30.85
28.24
28.60
9.80
28.60
27.28
39
0.738
FCF / Net incomex
0.537
0.599
0.559
0.576
0.607
0.668
0.691
0.623
0.679
0.658
0.192
0.668
0.615
30
4.24
ROIC%
7.83
10.31
10.13
11.74
12.12
9.52
10.04
11.37
11.87
10.67
11.54
10.67
10.49
58
24.90
Return on equity%
16.01
18.33
20.37
17.56
18.76
20.46
22.29
24.19
27.08
24.42
5.71
24.19
20.42
35
10.90
Return on assets%
28.52
28.31
27.73
26.46
28.33
30.40
32.15
32.77
33.13
33.78
7.63
32.77
29.46
57
0.07
EPSRM
0.10
0.10
0.11
0.12
0.11
0.11
0.11
0.10
0.10
0.11
0.08
(0.20%)
(0.15%)
—
18.41
EPS growth%
11.34
11.04
8.79
9.87
11.43
11.29
12.01
9.55
8.23
10.39
17.25
10.39
10.72
36
0.07
Bookvalue per shRM
0.09
0.09
0.10
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.05
(3.74%)
(3.67%)
—
0.08
FCF per shareRM
0.06
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.07
5.03%
5.20%
—
0.06
Dividend per shRM
0.08
0.08
0.09
0.09
0.09
0.09
0.08
0.10
0.11
0.12
0.06
6.95%
5.80%
—
22.34
Div yield (avg)%
26.96
24.49
26.41
26.12
28.75
29.68
27.45
27.95
29.96
28.56
5.18
28.56
27.70
72
9.56
Payout ratio%
7.01
5.96
3.98
5.22
7.05
4.96
3.83
3.96
5.43
6.38
7.32
4.96
5.32
74
60.09
Shares (diluted)M
87.68
94.13
93.41
109.9
118.7
114.1
119.5
137.3
132.1
141.7
58.60
3.61%
5.99%
39
2.97
Buyback yield%
12.57
13.14
15.72
12.83
15.17
13.99
13.98
13.50
11.07
13.30
9.19
13.50
13.40
7
0.426
D/E ratiox
1.402
1.405
1.260
1.215
1.121
1.059
1.055
1.144
1.116
1.075
0.308
1.075
1.132
34
20.88
Enterprise valueRM M
20.65
22.31
21.39
19.62
19.21
20.51
19.99
20.40
21.42
19.19
12.23
(0.02%)
(0.76%)
95
4.429
LT debtRM M
13.72
14.06
15.01
16.52
16.20
18.36
16.52
18.17
17.68
18.02
11.63
2.15%
2.78%
53
Cost of revenue
2.64%
1.00×
Operating expenses
3.47%
1.08×
Property and equipment
17.99%
Spread over hurdle
(6.35%)