39.87
RevenueRM M
48.42
49.64
51.95
54.43
58.04
60.17
63.19
67.09
71.19
75.99
44.49
5.54%
4.90%
81
5.05
Revenue growth%
7.42
10.35
11.91
11.89
11.03
8.67
8.75
6.69
5.06
2.75
13.99
6.69
8.71
31
27.83
Gross margin%
22.52
24.95
22.73
22.36
21.31
19.58
18.92
19.33
19.23
16.90
22.28
19.23
20.45
65
17.49
Operating margin%
15.98
18.97
19.86
22.24
21.20
21.57
18.99
17.18
18.26
16.78
26.86
18.26
18.98
46
11.72
Net margin%
13.80
11.74
14.38
16.18
15.91
18.59
15.94
14.21
14.62
13.42
16.59
14.62
14.50
59
34.93
P/E ratio (avg)x
60.95
57.57
56.33
56.66
53.72
57.64
62.98
68.21
64.29
66.08
9.509
64.29
59.30
20
8.665
EV/EBITx
10.87
10.35
10.05
9.803
10.45
9.222
9.363
10.17
10.24
10.29
16.44
10.17
10.20
10
12.84
FCF yield (avg)%
26.30
29.05
26.29
23.59
26.05
23.86
23.89
24.02
25.53
26.10
25.65
24.02
25.79
9
15.40
FCF margin%
15.34
13.25
12.76
14.56
16.87
18.01
15.74
18.29
16.58
14.94
21.48
16.58
15.54
10
0.265
FCF / Net incomex
1.727
1.905
1.892
1.937
2.004
1.797
1.899
1.667
1.568
1.632
1.696
1.667
1.845
88
4.18
ROIC%
1.50
3.57
3.40
1.70
1.40
0.40
0.40
0.40
0.40
0.40
8.77
0.40
0.90
56
11.32
Return on equity%
14.81
13.41
15.26
17.14
19.01
16.72
18.79
15.87
18.38
17.79
12.59
17.79
16.93
42
4.09
Return on assets%
3.79
4.93
2.73
2.01
0.40
0.58
0.40
0.40
1.74
3.77
19.28
0.58
1.87
49
0.04
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(0.84%)
0.11%
—
3.45
EPS growth%
14.04
12.45
10.85
12.62
9.72
7.27
5.39
5.38
3.84
5.20
28.42
5.38
8.49
7
0.01
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.03
0.03
0.03
0.01
(3.82%)
(1.35%)
—
0.05
FCF per shareRM
0.04
0.04
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.06
0.04
6.27%
4.31%
—
0.02
Dividend per shRM
0.06
0.06
0.06
0.08
0.08
0.09
0.09
0.09
0.11
0.12
0.05
8.26%
7.36%
—
2.37
Div yield (avg)%
7.30
7.14
7.96
6.23
8.10
7.56
9.72
10.70
10.31
8.80
26.11
9.72
8.03
15
13.83
Payout ratio%
20.72
21.85
22.04
23.82
20.89
23.65
22.47
23.64
24.33
23.71
26.26
23.65
23.05
85
0.683
Shares (diluted)B
0.646
0.677
0.800
0.946
0.972
1.083
1.070
1.227
1.227
1.300
0.690
5.98%
6.87%
84
12.66
Buyback yield%
9.00
9.63
12.59
9.91
12.25
14.57
15.67
17.95
16.17
17.22
28.15
16.17
13.58
46
1.450
D/E ratiox
1.991
2.239
2.481
2.764
3.254
3.337
3.656
4.007
4.052
4.253
1.465
4.007
3.295
36
77.11
Enterprise valueRM M
95.57
101.3
117.1
119.2
125.3
120.1
133.9
149.3
150.1
171.0
12.19
6.41%
7.15%
28
78.15
LT debtRM M
63.90
70.74
82.53
97.62
103.2
107.1
123.3
129.6
125.7
136.7
8.101
5.79%
7.50%
65
Cost of revenue
4.75%
0.99×
Operating expenses
4.49%
0.96×
Spread over hurdle
(3.76%)