3.254
RevenueRM M
19.18
20.67
22.61
24.39
26.18
28.24
30.02
32.74
34.87
36.81
3.435
7.05%
7.36%
43
26.09
Revenue growth%
16.09
17.41
14.95
14.74
14.96
13.80
12.62
12.68
10.07
8.33
11.60
12.62
14.27
12
6.43
Gross margin%
16.64
17.24
14.65
17.57
19.58
18.14
19.79
20.72
21.39
20.54
21.11
20.54
18.86
84
24.89
Operating margin%
2.02
0.91
0.40
0.49
0.40
0.40
1.89
0.40
0.40
1.08
23.01
0.40
0.44
33
11.41
Net margin%
33.05
33.64
36.42
38.82
40.86
41.74
38.98
39.39
37.69
38.37
3.10
38.98
38.60
91
26.99
P/E ratio (avg)x
14.04
14.38
15.90
17.45
18.79
19.12
19.77
22.01
23.54
27.34
10.01
22.01
18.95
52
34.27
EV/EBITx
6.111
6.557
6.223
6.793
7.765
8.885
9.014
9.751
10.14
10.04
15.56
9.751
8.325
47
22.95
FCF yield (avg)%
4.82
6.36
5.57
6.59
8.77
10.82
9.56
8.89
7.47
5.69
13.60
8.89
7.03
23
29.60
FCF margin%
0.40
0.90
3.73
4.97
2.97
1.59
1.78
2.16
4.64
4.47
21.54
2.16
2.56
33
0.400
FCF / Net incomex
0.378
0.400
0.404
0.459
0.501
0.553
0.555
0.518
0.517
0.516
0.221
0.518
0.509
15
3.71
ROIC%
18.75
17.67
17.30
18.37
17.77
15.36
16.06
17.01
18.15
16.38
15.68
16.38
17.49
19
29.84
Return on equity%
30.36
28.54
30.27
29.51
28.83
26.26
24.27
22.41
25.31
22.82
19.21
24.27
27.40
78
5.95
Return on assets%
12.94
11.46
9.46
7.85
8.92
6.95
9.30
6.62
8.10
9.79
6.50
8.10
9.11
64
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
12.96%
9.90%
—
26.77
EPS growth%
17.80
19.87
18.53
20.16
17.26
19.98
19.49
17.83
17.89
18.71
14.75
18.71
18.62
14
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
1.12%
1.19%
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.27%
2.87%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(2.72%)
(1.08%)
—
17.45
Div yield (avg)%
14.32
14.23
13.31
12.59
13.97
12.39
11.78
12.77
12.48
14.91
3.66
12.48
13.04
34
7.54
Payout ratio%
24.10
25.53
25.52
25.16
23.08
20.90
22.20
21.11
22.20
24.10
18.82
22.20
23.59
90
3.270
Shares (diluted)B
4.192
4.416
4.775
4.484
5.153
5.664
5.339
5.409
6.237
6.590
3.247
5.04%
5.09%
25
2.15
Buyback yield%
29.37
29.74
28.76
27.64
25.40
27.00
28.53
26.52
24.67
22.69
14.61
26.52
27.32
21
0.222
D/E ratiox
1.177
1.136
1.134
1.023
0.996
1.059
1.121
0.997
0.881
0.846
1.000
0.997
1.041
48
9.502
Enterprise valueRM M
3.680
3.343
2.975
3.025
3.154
3.074
2.967
2.882
2.873
2.965
27.36
(1.23%)
(2.92%)
31
28.69
LT debtRM M
57.36
57.02
62.23
64.83
73.48
78.78
82.50
80.77
84.63
97.98
34.34
5.92%
6.78%
48
Cost of revenue
7.36%
1.00×
Operating expenses
7.14%
0.98×
Property and equipment
19.24%
Spread over hurdle
(6.07%)