39.45
RevenueRM M
64.36
63.26
63.25
62.55
63.63
63.32
64.14
65.64
65.60
67.15
41.15
1.08%
0.39%
18
25.56
Revenue growth%
37.09
37.68
36.12
36.97
39.76
37.27
35.73
35.05
33.41
34.45
29.20
35.05
36.54
20
3.84
Gross margin%
6.71
6.86
6.18
4.46
6.90
7.76
9.02
7.75
5.20
5.97
27.07
7.75
6.79
28
9.05
Operating margin%
24.69
23.23
22.07
20.37
19.09
20.24
22.31
23.97
21.28
20.69
19.32
21.28
21.68
60
11.91
Net margin%
19.50
18.25
19.52
19.12
18.63
17.04
19.92
17.39
16.30
15.05
17.94
17.04
18.44
75
24.06
P/E ratio (avg)x
33.24
40.11
45.90
48.37
51.83
54.21
53.26
59.63
70.71
74.46
7.046
59.63
52.54
78
28.52
EV/EBITx
48.67
56.16
55.02
61.00
61.92
70.09
68.57
64.12
62.39
60.40
21.81
64.12
61.46
5
2.24
FCF yield (avg)%
26.11
25.43
22.70
24.32
23.32
20.48
23.09
21.14
18.57
17.13
4.07
20.48
22.90
29
19.07
FCF margin%
26.50
26.97
27.66
29.57
27.90
30.67
31.31
30.64
30.10
29.75
29.86
30.64
29.66
36
0.494
FCF / Net incomex
0.916
1.009
1.065
0.940
1.039
1.072
1.118
1.136
1.029
1.133
1.162
1.118
1.052
14
27.83
ROIC%
19.11
20.35
22.32
21.67
23.51
21.42
23.94
21.04
21.94
24.28
24.96
21.94
21.80
48
4.29
Return on equity%
25.66
26.41
25.36
23.90
21.59
21.99
19.59
19.51
18.97
17.84
8.58
19.51
21.79
78
5.40
Return on assets%
20.62
21.78
21.64
21.86
20.14
21.74
19.16
19.59
18.35
15.90
7.92
19.16
20.38
35
0.04
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
1.40%
(0.05%)
—
14.67
EPS growth%
11.32
14.00
16.21
14.35
12.78
10.33
12.20
14.12
12.10
9.14
20.87
12.10
12.49
43
0.02
Bookvalue per shRM
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.02
6.26%
6.33%
—
0.03
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.93%)
0.09%
—
0.03
Dividend per shRM
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.03
8.82%
9.21%
—
24.51
Div yield (avg)%
2.52
0.40
0.67
0.58
2.23
1.77
2.97
4.31
1.32
0.40
8.48
1.77
1.55
31
12.25
Payout ratio%
25.23
27.56
26.89
29.33
27.50
29.09
29.99
31.63
30.04
29.61
8.51
29.99
29.21
56
1.094
Shares (diluted)B
1.507
1.477
1.662
1.818
1.675
1.840
1.918
2.199
2.088
2.057
1.092
4.20%
2.74%
89
6.12
Buyback yield%
3.18
0.64
0.40
0.40
0.69
1.55
2.07
4.66
5.04
3.83
21.04
3.83
1.81
24
0.338
D/E ratiox
0.712
0.627
0.639
0.661
0.694
0.663
0.671
0.620
0.534
0.463
1.226
0.620
0.650
11
75.18
Enterprise valueRM M
10.41
11.62
12.61
13.16
12.44
13.12
12.66
13.16
14.89
17.23
27.23
6.72%
4.71%
65
61.02
LT debtRM M
34.42
34.95
32.16
35.75
32.23
35.23
37.65
34.11
35.14
37.38
44.35
3.01%
0.76%
94
Cost of revenue
0.60%
1.02×
Operating expenses
0.60%
1.02×
Goodwill & intangibles
17.16%
Spread over hurdle
(2.76%)