16.25
RevenueRM M
13.72
13.70
13.96
14.53
14.98
15.06
15.19
15.18
15.66
16.11
17.88
1.46%
1.66%
68
17.69
Revenue growth%
19.78
22.06
19.65
22.32
22.05
19.97
19.49
20.21
18.77
18.94
4.50
19.49
19.87
60
2.93
Gross margin%
27.93
29.90
27.11
28.24
27.64
26.62
26.69
29.46
32.34
34.36
5.69
29.46
28.08
39
13.90
Operating margin%
29.87
27.75
30.62
32.34
30.06
27.73
27.84
26.64
24.19
26.98
8.02
26.98
27.80
20
27.87
Net margin%
10.54
9.09
7.52
7.74
10.54
11.26
11.98
12.31
12.73
14.73
25.88
12.31
10.90
86
13.94
P/E ratio (avg)x
14.15
13.78
14.07
14.19
12.98
13.76
14.33
15.51
16.15
16.31
28.65
15.51
14.17
61
28.94
EV/EBITx
6.948
7.757
8.187
8.039
7.612
8.509
9.005
9.002
8.437
9.220
24.23
9.002
8.312
7
13.41
FCF yield (avg)%
15.13
17.14
14.39
12.18
10.42
7.59
8.71
9.41
7.27
7.55
3.04
7.59
9.91
69
18.58
FCF margin%
0.40
0.40
2.48
0.81
2.44
1.26
0.40
0.40
0.40
0.40
24.58
0.40
0.40
90
0.392
FCF / Net incomex
0.882
0.878
0.995
1.053
1.167
1.144
1.215
1.384
1.257
1.288
1.009
1.257
1.156
40
24.33
ROIC%
28.66
29.57
26.95
24.30
21.89
23.00
25.36
26.10
25.20
24.05
14.50
25.20
25.28
75
22.04
Return on equity%
21.59
23.92
26.19
29.06
30.11
27.17
28.97
30.59
30.53
33.02
19.29
30.53
29.02
80
6.23
Return on assets%
7.15
5.46
3.80
4.43
1.79
4.78
5.57
3.99
2.33
0.40
21.05
3.99
4.21
36
0.03
EPSRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.04
(4.61%)
(0.78%)
—
19.20
EPS growth%
21.39
21.28
20.76
21.67
20.30
22.19
22.76
25.66
24.03
22.55
14.66
22.76
21.93
83
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
2.21%
7.18%
—
0.02
FCF per shareRM
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.12
0.02
10.40%
11.62%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.24%
3.40%
—
18.42
Div yield (avg)%
25.87
23.57
25.55
27.97
26.30
26.12
26.73
26.33
23.44
26.39
29.33
26.33
26.21
49
28.37
Payout ratio%
19.20
20.67
19.46
20.14
21.60
22.13
21.91
19.49
20.43
18.54
8.17
20.43
20.28
18
0.703
Shares (diluted)B
0.979
1.074
1.105
1.069
1.057
1.091
1.090
1.167
1.240
1.314
0.708
4.44%
2.70%
18
26.26
Buyback yield%
11.79
14.76
14.32
12.34
14.31
17.30
16.54
19.12
16.31
17.95
14.61
17.30
15.53
30
0.319
D/E ratiox
2.190
2.558
2.603
2.489
2.735
2.850
3.069
2.939
2.978
3.049
1.155
2.978
2.793
18
3.357
Enterprise valueRM M
7.639
7.814
7.787
9.278
9.803
11.72
13.03
15.34
15.81
15.49
12.20
9.58%
8.66%
52
3.051
LT debtRM M
1.877
1.963
1.986
2.263
2.239
2.589
2.824
3.121
3.518
3.981
5.424
12.19%
8.85%
40
Cost of revenue
1.66%
1.00×
Operating expenses
1.60%
0.99×
Cash and investments
17.57%
Spread over hurdle
12.82%