32.20
RevenueRM M
68.06
67.53
70.18
70.58
72.40
72.90
74.18
74.75
77.17
79.11
35.39
1.79%
1.56%
34
14.58
Revenue growth%
14.04
15.21
16.80
18.82
16.67
17.50
17.35
14.94
15.33
12.77
10.03
15.33
16.00
22
3.00
Gross margin%
2.48
1.20
3.26
3.61
2.19
0.40
0.40
2.82
5.33
3.57
6.87
2.82
2.65
66
21.70
Operating margin%
18.01
18.93
18.84
16.24
14.89
16.34
14.86
13.31
11.42
10.31
12.04
13.31
15.57
66
7.96
Net margin%
16.17
13.24
13.96
13.70
14.99
17.79
18.22
19.79
17.47
19.44
13.28
18.22
16.82
36
21.16
P/E ratio (avg)x
15.14
13.43
12.60
12.20
12.79
13.27
13.49
14.41
12.69
13.95
26.98
13.49
13.35
40
31.27
EV/EBITx
15.21
16.70
18.22
20.18
22.97
25.27
29.62
36.03
35.93
41.46
28.93
35.93
24.12
63
2.08
FCF yield (avg)%
27.85
26.07
26.20
24.86
23.98
24.42
26.29
26.20
26.92
23.95
11.37
26.20
26.13
52
8.74
FCF margin%
6.69
4.53
3.29
5.40
3.06
3.80
5.05
4.78
2.94
2.80
5.75
3.80
4.16
29
0.401
FCF / Net incomex
1.001
1.081
1.261
1.328
1.348
1.513
1.463
1.580
1.698
1.880
1.078
1.580
1.406
55
15.98
ROIC%
27.45
27.65
30.17
32.51
30.57
30.14
28.42
27.10
26.05
23.68
12.32
27.10
28.04
60
16.88
Return on equity%
11.87
13.67
16.20
17.66
19.74
19.85
19.69
22.41
24.30
25.85
29.75
22.41
19.72
81
29.76
Return on assets%
24.15
23.53
23.96
22.42
22.35
20.78
21.87
22.72
22.35
21.84
10.22
21.87
22.39
43
0.07
EPSRM
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.10
0.08
10.60%
10.05%
—
6.04
EPS growth%
26.89
29.48
27.16
24.43
22.66
24.20
22.59
24.83
25.03
26.43
24.91
24.83
24.93
44
0.03
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
(4.94%)
(3.47%)
—
0.07
FCF per shareRM
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(0.74%)
(4.74%)
—
0.03
Dividend per shRM
0.05
0.06
0.06
0.07
0.06
0.05
0.05
0.06
0.05
0.05
0.05
(2.28%)
(0.80%)
—
16.15
Div yield (avg)%
6.71
7.97
9.25
10.42
8.06
6.15
3.70
4.22
4.68
2.99
27.11
4.22
6.43
71
13.27
Payout ratio%
16.19
18.89
20.32
20.27
19.70
22.33
19.57
21.89
20.25
18.94
5.47
20.25
19.97
64
0.766
Shares (diluted)B
1.069
1.029
1.158
1.359
1.560
1.812
1.760
2.027
2.264
2.139
0.738
6.51%
7.56%
12
8.72
Buyback yield%
23.70
24.67
24.52
24.23
21.71
20.49
19.89
21.07
20.32
22.84
20.46
20.49
22.28
59
0.706
D/E ratiox
1.300
1.224
1.413
1.323
1.344
1.444
1.369
1.503
1.533
1.671
0.102
1.503
1.391
48
55.56
Enterprise valueRM M
32.82
29.13
26.50
27.20
26.29
25.18
21.69
18.57
17.41
17.62
60.78
(7.69%)
(6.59%)
76
44.04
LT debtRM M
56.37
52.08
55.40
54.25
59.39
60.06
66.21
59.24
53.90
55.47
8.003
(1.36%)
(0.62%)
76
Cost of revenue
1.63%
1.01×
Operating expenses
0.94%
0.94×
Spread over hurdle
14.14%