32.80
RevenueRM M
37.34
38.32
38.13
37.85
37.80
37.87
39.16
38.84
40.12
41.31
33.96
1.79%
1.00%
57
9.88
Revenue growth%
5.61
4.98
4.61
2.75
3.27
1.77
4.05
5.86
7.16
6.10
21.43
5.86
4.79
38
19.11
Gross margin%
11.96
10.61
11.21
13.88
14.26
12.98
14.51
12.13
10.97
9.56
14.30
12.13
12.05
6
8.66
Operating margin%
28.06
26.41
27.61
28.49
26.45
29.28
26.50
27.45
24.81
25.01
13.57
26.50
26.97
79
13.04
Net margin%
23.00
20.45
22.62
20.23
19.46
18.01
20.04
20.67
21.11
20.41
5.45
20.41
20.43
28
21.07
P/E ratio (avg)x
12.69
11.53
12.22
11.29
12.37
13.53
14.73
13.49
14.29
13.26
12.32
13.53
12.97
78
37.34
EV/EBITx
32.06
32.71
30.91
27.65
25.71
24.98
25.99
27.04
29.42
29.95
24.45
27.04
28.54
5
4.63
FCF yield (avg)%
6.02
8.94
8.32
8.78
6.54
4.68
2.62
0.65
0.40
2.46
11.82
2.46
5.35
75
28.30
FCF margin%
14.16
14.03
16.89
14.67
11.71
10.69
11.17
12.66
13.36
10.87
10.95
11.17
13.01
55
1.478
FCF / Net incomex
1.489
1.358
1.443
1.298
1.370
1.478
1.403
1.528
1.435
1.543
1.173
1.478
1.439
62
10.61
ROIC%
26.04
28.54
25.61
25.68
23.53
23.04
23.97
24.52
24.75
27.50
29.35
24.52
25.18
78
21.26
Return on equity%
4.32
7.29
8.27
10.67
10.32
11.48
12.90
15.23
14.26
13.92
6.44
13.92
11.07
68
6.18
Return on assets%
7.75
6.16
8.41
10.66
8.02
9.68
6.88
5.42
8.38
9.50
13.48
8.38
8.20
5
0.01
EPSRM
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.33%)
(4.38%)
—
19.87
EPS growth%
9.24
6.51
7.57
5.35
3.41
1.08
1.37
0.40
0.40
0.40
22.64
0.40
2.39
57
0.02
Bookvalue per shRM
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.60%)
4.37%
—
0.03
FCF per shareRM
0.02
0.02
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.01
4.82%
2.63%
—
0.02
Dividend per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
7.96%
6.72%
—
22.22
Div yield (avg)%
11.18
12.74
11.91
9.68
9.65
7.24
8.51
6.70
6.98
4.18
22.67
6.98
9.08
7
6.88
Payout ratio%
24.39
22.82
20.02
22.98
23.15
20.93
18.53
16.77
19.57
16.58
9.61
18.53
20.48
57
1.126
Shares (diluted)B
1.544
1.526
1.589
1.750
1.697
1.908
1.780
1.703
1.664
1.635
1.160
(0.73%)
1.04%
21
3.67
Buyback yield%
11.94
9.86
11.69
9.99
9.14
9.78
11.07
10.92
9.85
8.46
21.53
9.85
9.93
93
0.354
D/E ratiox
1.429
1.730
1.764
2.135
2.476
2.554
2.558
2.838
2.928
3.288
0.976
2.838
2.515
31
20.28
Enterprise valueRM M
9.077
9.596
11.27
13.57
16.48
18.98
22.69
22.67
24.76
28.24
36.99
11.37%
13.82%
41
25.34
LT debtRM M
12.61
13.89
16.09
18.13
18.18
19.71
21.42
22.60
22.47
23.74
9.481
5.48%
8.01%
5
Cost of revenue
1.20%
1.02×
Operating expenses
0.78%
0.98×
Goodwill & intangibles
20.81%
Property and equipment
16.76%
Spread over hurdle
(0.99%)