9.525
RevenueRM M
13.58
14.10
14.74
14.84
15.52
15.76
15.84
16.40
16.69
16.86
10.08
1.68%
2.35%
28
8.98
Revenue growth%
26.15
28.28
25.41
26.63
23.85
24.72
25.12
23.33
20.36
19.81
17.60
23.33
24.92
47
8.21
Gross margin%
24.83
23.32
21.28
18.37
16.58
16.14
13.34
12.94
11.17
9.15
5.91
12.94
16.36
32
16.42
Operating margin%
0.40
2.77
0.40
0.92
0.40
2.44
3.80
4.77
6.32
7.26
4.82
4.77
2.60
93
25.54
Net margin%
23.90
23.88
22.18
23.81
22.90
23.65
23.31
25.95
23.83
25.32
5.50
23.83
23.82
83
29.55
P/E ratio (avg)x
33.70
32.92
37.16
35.13
32.39
31.83
29.13
27.47
26.10
23.96
18.94
27.47
32.11
54
26.94
EV/EBITx
27.16
30.17
32.29
35.87
35.20
36.72
37.28
38.29
42.13
43.67
28.24
38.29
36.29
85
26.15
FCF yield (avg)%
1.69
2.96
0.40
3.21
1.05
3.46
4.68
6.85
4.32
3.20
23.52
4.32
3.21
17
2.37
FCF margin%
24.78
24.28
26.23
28.42
26.72
29.17
31.96
34.06
36.36
33.46
26.26
33.46
28.79
34
0.295
FCF / Net incomex
0.116
0.111
0.107
0.108
0.109
0.105
0.092
0.095
0.088
0.087
1.763
0.092
0.106
83
15.80
ROIC%
22.54
21.98
22.69
25.05
22.95
21.98
23.94
25.44
25.69
27.19
17.14
25.44
23.45
8
9.64
Return on equity%
18.50
20.64
20.79
20.83
20.06
19.30
17.75
19.37
21.17
23.55
29.51
19.37
20.35
20
8.96
Return on assets%
13.52
15.00
14.82
15.37
14.95
12.02
13.22
13.89
13.77
12.19
23.50
13.22
13.83
29
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
0.29%
(1.57%)
—
16.59
EPS growth%
20.16
17.67
16.02
13.43
13.66
11.33
14.06
16.10
16.05
18.53
26.96
16.05
16.03
73
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(5.59%)
(2.75%)
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
7.57%
5.64%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.40%)
(6.35%)
—
4.93
Div yield (avg)%
7.28
8.33
6.26
5.50
5.21
4.40
2.81
3.27
1.89
3.23
16.15
3.23
4.80
50
18.00
Payout ratio%
30.73
31.18
32.28
34.38
33.03
33.54
34.66
33.24
35.11
35.12
3.30
34.66
33.39
15
731.3
Shares (diluted)M
371.8
381.5
401.1
411.0
419.1
381.1
384.9
351.1
375.5
329.0
745.3
(4.73%)
(1.87%)
52
2.94
Buyback yield%
17.88
19.75
17.32
14.86
12.02
9.82
6.93
6.93
6.29
3.86
8.20
6.93
10.92
95
0.775
D/E ratiox
0.438
0.401
0.382
0.325
0.323
0.333
0.320
0.316
0.342
0.354
1.099
0.333
0.337
50
5.196
Enterprise valueRM M
1.224
1.113
1.126
1.165
1.063
1.140
1.214
1.101
1.127
1.039
17.95
(0.46%)
(0.81%)
61
0.910
LT debtRM M
15.00
15.99
15.93
15.65
16.92
16.48
15.40
14.35
13.85
12.57
3.774
(5.77%)
(0.86%)
79
Cost of revenue
2.12%
0.98×
Operating expenses
2.67%
1.03×
Goodwill & intangibles
17.46%
Spread over hurdle
82.83%