9.499
RevenueRM M
12.44
12.84
13.50
14.04
14.49
15.18
15.85
16.15
16.51
17.03
10.11
3.28%
3.52%
5
21.61
Revenue growth%
13.62
15.41
17.15
16.36
19.26
18.76
21.25
19.03
17.72
20.26
16.01
19.03
18.24
88
16.00
Gross margin%
23.74
24.59
21.99
22.28
20.34
20.66
18.61
21.00
18.99
21.56
17.33
20.66
21.28
56
4.34
Operating margin%
20.22
20.65
19.63
18.98
19.64
17.21
19.01
18.20
17.74
19.14
27.43
18.20
19.08
7
6.22
Net margin%
24.16
24.28
25.31
23.00
24.41
26.98
24.10
22.74
22.12
19.51
23.74
22.74
24.13
80
7.498
P/E ratio (avg)x
12.87
13.97
15.45
17.49
20.12
23.39
24.11
26.98
32.08
33.11
26.99
26.98
21.75
14
16.58
EV/EBITx
25.00
23.89
26.20
28.76
28.57
26.89
23.22
22.13
19.59
17.58
23.65
22.13
24.45
35
27.48
FCF yield (avg)%
16.46
19.35
19.37
20.28
19.97
17.40
18.36
20.34
22.30
20.09
14.03
20.09
19.67
79
28.61
FCF margin%
30.01
27.63
24.78
25.58
23.59
20.90
23.38
23.29
25.47
25.14
21.51
23.38
24.96
6
0.848
FCF / Net incomex
0.714
0.695
0.689
0.742
0.716
0.787
0.722
0.813
0.858
0.824
1.359
0.813
0.732
72
13.12
ROIC%
30.08
29.09
30.97
32.21
34.38
33.75
33.66
36.14
37.24
34.37
24.29
34.37
33.71
92
9.45
Return on equity%
21.79
21.90
23.95
21.72
20.43
23.35
23.05
20.18
17.50
15.01
9.37
20.18
21.76
42
7.22
Return on assets%
21.99
22.31
23.13
20.91
19.50
21.55
21.32
21.53
20.18
18.45
13.86
21.32
21.42
89
0.01
EPSRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.61%
7.76%
—
13.22
EPS growth%
11.53
8.69
10.49
12.41
15.00
16.91
19.52
16.80
16.03
18.61
8.28
16.91
15.52
50
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
0.01
1.14%
0.99%
—
0.01
FCF per shareRM
0.01
—
—
—
—
—
—
—
—
—
0.01
(10.95%)
(11.38%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(1.16%)
(0.75%)
—
18.59
Div yield (avg)%
27.14
25.34
26.08
24.06
24.97
25.68
25.83
27.41
26.41
23.46
8.54
25.83
25.75
89
2.47
Payout ratio%
2.40
4.82
5.82
5.59
2.88
3.18
5.94
4.21
2.32
4.03
26.09
4.03
4.12
6
0.436
Shares (diluted)B
0.700
0.778
0.805
0.943
1.001
0.984
0.995
0.949
1.073
1.113
0.448
2.14%
5.86%
54
3.23
Buyback yield%
14.57
16.75
15.78
18.52
19.34
18.55
20.16
17.48
15.78
16.88
28.78
17.48
17.18
26
0.919
D/E ratiox
0.158
0.165
0.164
0.156
0.180
0.179
0.202
0.209
0.222
0.232
0.475
0.209
0.179
79
0.722
Enterprise valueRM M
6.102
5.675
6.384
5.941
6.099
6.665
6.696
6.170
5.890
5.954
2.077
(0.48%)
(0.39%)
6
16.64
LT debtRM M
13.27
15.33
15.63
17.67
17.59
18.98
20.30
23.78
23.85
27.08
9.649
9.02%
8.56%
34
Cost of revenue
3.26%
0.98×
Operating expenses
3.89%
1.04×
Cash and investments
16.35%
Spread over hurdle
(5.40%)