18.21
RevenueRM M
19.16
19.57
20.12
20.73
21.29
21.76
22.09
22.67
24.07
24.37
18.69
2.74%
2.57%
28
18.26
Revenue growth%
26.97
25.67
23.67
25.89
24.12
26.76
27.39
26.64
23.95
25.92
4.78
26.64
25.91
36
24.56
Gross margin%
19.35
17.11
17.54
19.72
19.18
17.83
16.29
13.54
14.16
15.60
26.18
15.60
17.32
49
9.23
Operating margin%
27.46
29.09
30.92
32.77
30.74
31.09
34.03
31.75
32.88
31.39
21.55
31.75
31.24
38
15.91
Net margin%
25.43
25.85
27.87
28.96
31.74
33.55
32.43
30.21
27.47
30.18
3.25
30.21
29.57
77
25.71
P/E ratio (avg)x
32.42
28.79
26.11
22.79
22.82
21.87
19.41
21.27
20.94
20.76
9.657
20.94
22.33
94
6.402
EV/EBITx
12.30
12.88
13.01
12.08
11.65
12.08
12.74
13.21
12.55
12.53
35.07
12.55
12.54
93
24.57
FCF yield (avg)%
3.22
3.24
2.82
2.72
3.10
1.02
0.42
0.40
0.40
2.69
21.03
0.42
2.70
21
4.11
FCF margin%
0.40
1.99
1.79
0.97
1.94
0.47
0.40
3.33
0.88
2.31
20.05
0.88
1.38
51
1.038
FCF / Net incomex
1.975
1.822
1.656
1.644
1.720
1.582
1.671
1.534
1.527
1.684
0.915
1.582
1.663
62
7.11
ROIC%
6.59
4.43
1.57
2.00
1.66
3.10
1.70
1.16
0.40
2.30
30.00
1.70
1.85
78
28.41
Return on equity%
17.81
16.37
14.53
14.64
15.00
16.68
15.33
12.74
15.65
14.61
8.04
15.33
15.16
49
29.71
Return on assets%
19.83
17.78
16.36
17.00
14.65
15.89
17.99
17.76
14.92
17.46
16.09
17.46
17.23
75
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
6.13%
5.51%
—
26.57
EPS growth%
8.84
6.02
6.01
6.12
6.08
8.58
8.05
7.20
6.01
4.28
16.11
7.20
6.10
77
0.01
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
(1.21%)
(0.95%)
—
0.01
FCF per shareRM
0.03
0.03
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
3.25%
1.40%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(3.09%)
(2.58%)
—
17.52
Div yield (avg)%
26.62
25.61
23.53
25.26
24.09
22.97
20.63
22.63
22.47
23.59
12.06
22.63
23.56
68
24.35
Payout ratio%
12.42
11.64
10.07
8.26
7.21
5.73
6.87
4.13
7.05
8.56
27.86
6.87
7.73
72
0.548
Shares (diluted)B
0.712
0.759
0.794
0.871
0.987
1.073
1.115
1.278
1.275
1.415
0.564
7.47%
7.88%
47
9.41
Buyback yield%
5.39
6.58
5.13
4.87
3.51
3.61
6.07
6.92
4.15
1.93
23.97
4.15
5.00
43
0.848
D/E ratiox
2.926
3.087
3.202
3.272
3.404
3.661
4.086
4.891
5.743
6.092
1.457
4.891
3.533
88
21.78
Enterprise valueRM M
12.23
14.86
15.80
18.26
18.99
20.02
23.34
25.68
28.31
33.74
7.407
12.18%
10.86%
11
11.95
LT debtRM M
36.95
36.16
41.79
49.05
50.49
60.10
71.40
77.84
80.35
79.40
26.06
9.48%
9.81%
14
Cost of revenue
2.80%
1.02×
Operating expenses
2.36%
0.98×
Cash and investments
17.58%
Spread over hurdle
(2.38%)