11.50
RevenueRM M
25.03
26.71
27.87
29.33
30.45
31.96
33.71
36.08
38.69
40.35
12.46
5.80%
5.58%
24
15.87
Revenue growth%
27.13
28.83
27.22
24.36
21.77
22.29
20.57
22.31
20.63
18.58
28.92
20.63
22.30
27
14.92
Gross margin%
24.45
22.85
23.95
22.22
22.76
22.38
22.11
20.01
19.95
18.34
13.23
20.01
22.30
42
13.49
Operating margin%
25.57
23.15
20.28
19.13
22.06
21.81
21.91
24.87
27.09
24.82
28.20
24.82
22.61
65
19.89
Net margin%
9.04
9.84
9.20
9.79
7.46
9.87
9.27
11.06
9.17
8.90
26.91
9.27
9.24
31
23.75
P/E ratio (avg)x
16.10
14.31
15.40
13.85
12.47
13.88
12.73
13.10
14.21
15.19
25.39
13.88
14.05
85
8.710
EV/EBITx
28.40
30.23
35.25
34.85
35.61
41.99
46.51
49.71
50.55
58.79
29.00
49.71
38.80
87
14.46
FCF yield (avg)%
7.45
7.84
9.51
6.71
5.44
7.06
9.39
10.03
7.14
6.52
22.30
7.14
7.29
75
15.79
FCF margin%
21.20
22.80
23.26
20.40
20.01
19.02
16.73
15.88
18.83
17.89
29.51
17.89
19.51
72
0.226
FCF / Net incomex
2.222
2.524
2.514
2.874
3.156
3.586
3.576
3.692
3.594
3.796
1.115
3.594
3.366
15
2.93
ROIC%
22.11
24.89
24.50
22.29
20.91
18.70
20.09
20.37
21.33
23.12
19.17
20.37
21.72
27
6.91
Return on equity%
33.56
32.33
32.59
30.41
32.61
35.02
34.89
36.34
37.76
39.16
13.96
36.34
34.22
21
29.44
Return on assets%
27.56
24.60
22.53
25.00
23.45
24.12
26.04
23.65
21.82
19.88
3.95
23.65
23.89
56
0.01
EPSRM
0.03
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.01
0.43%
6.35%
—
22.03
EPS growth%
7.38
5.70
4.79
3.44
4.79
3.44
4.44
3.43
5.11
5.02
9.80
4.44
4.79
52
0.06
Bookvalue per shRM
0.04
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.06
0.04
1.79%
5.95%
—
0.01
FCF per shareRM
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.04
6.34%
6.71%
—
0.02
Dividend per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(0.73%)
1.35%
—
14.63
Div yield (avg)%
12.99
14.77
15.92
16.60
18.05
17.75
16.90
16.91
15.41
12.44
27.96
16.90
16.26
80
11.45
Payout ratio%
23.61
25.62
23.78
25.68
26.79
25.15
27.03
29.49
27.95
25.05
14.19
27.03
25.65
92
0.760
Shares (diluted)B
0.961
1.038
1.169
1.287
1.343
1.212
1.193
1.169
1.180
1.323
0.792
(0.29%)
3.71%
30
21.42
Buyback yield%
0.40
0.40
3.35
4.20
6.92
8.56
10.82
8.51
8.68
7.21
19.38
8.56
7.07
17
0.929
D/E ratiox
0.300
0.320
0.308
0.355
0.415
0.441
0.462
0.525
0.595
0.591
1.393
0.525
0.428
29
24.51
Enterprise valueRM M
22.59
24.07
24.22
28.78
32.61
33.03
38.82
45.06
43.80
44.12
27.24
6.23%
7.13%
71
3.928
LT debtRM M
21.39
23.23
24.77
29.19
28.13
29.77
33.97
37.51
38.83
43.75
14.18
9.23%
9.12%
56
Cost of revenue
5.40%
0.98×
Operating expenses
6.11%
1.05×
Goodwill & intangibles
19.18%
Return on capital
118.68%
Spread over hurdle
110.54%