3.756
RevenueRM M
8.630
9.342
10.29
11.17
12.37
13.60
14.68
15.85
17.42
18.79
4.101
8.71%
8.85%
10
20.56
Revenue growth%
10.83
11.62
10.68
8.96
10.58
9.84
7.38
9.70
7.94
10.02
20.41
9.70
9.93
84
4.86
Gross margin%
13.52
11.21
9.84
10.06
12.32
14.55
12.34
13.84
13.47
12.49
2.37
13.47
12.42
45
16.75
Operating margin%
23.05
22.96
20.20
22.31
21.93
19.47
21.00
18.70
17.59
20.08
17.37
19.47
20.60
64
6.19
Net margin%
17.23
20.22
20.34
19.88
19.59
17.96
17.85
19.83
22.04
21.22
13.73
19.83
19.86
61
22.00
P/E ratio (avg)x
12.88
14.29
13.90
14.85
16.14
18.66
20.55
23.67
22.76
26.07
32.69
22.76
17.40
16
9.960
EV/EBITx
24.84
28.32
32.99
38.59
44.76
42.36
44.86
46.66
54.02
57.66
24.22
46.66
43.56
57
12.35
FCF yield (avg)%
4.72
6.91
7.90
6.51
3.79
3.01
4.64
5.05
6.90
9.76
25.30
5.05
5.78
66
10.79
FCF margin%
28.82
31.64
31.47
31.90
29.33
27.51
29.14
27.14
24.42
23.54
15.04
27.14
28.98
55
0.905
FCF / Net incomex
1.434
1.506
1.499
1.474
1.377
1.205
1.326
1.357
1.201
1.291
1.442
1.291
1.367
71
28.04
ROIC%
34.23
34.56
36.85
35.53
36.51
34.06
31.38
32.14
33.84
35.12
24.64
33.84
34.40
47
9.32
Return on equity%
25.62
24.54
25.62
27.93
27.26
25.78
23.99
24.07
24.31
25.82
14.52
24.31
25.62
89
28.62
Return on assets%
1.46
4.30
4.85
3.64
2.46
3.50
1.62
3.35
3.08
4.36
24.68
3.35
3.43
51
0.01
EPSRM
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
7.24%
8.20%
—
12.42
EPS growth%
0.86
0.40
3.18
1.06
0.40
0.40
0.47
0.40
3.15
0.56
17.19
0.47
0.52
12
—
Bookvalue per shRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.60%
6.18%
—
0.01
FCF per shareRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
9.84%
9.43%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.17%
2.17%
—
13.58
Div yield (avg)%
29.25
28.36
29.12
30.42
27.97
28.67
25.98
25.05
24.62
23.88
21.20
25.05
28.16
68
18.65
Payout ratio%
4.70
4.53
3.23
4.23
6.48
7.56
9.03
8.73
11.36
8.64
22.21
8.73
7.02
81
483.2
Shares (diluted)M
453.0
485.2
524.3
495.2
431.7
450.8
426.9
424.1
367.7
385.1
483.2
(2.26%)
(0.93%)
30
14.88
Buyback yield%
13.62
15.21
13.99
16.52
13.56
15.35
15.86
13.35
13.22
11.58
10.07
13.35
13.81
6
0.155
D/E ratiox
0.725
0.694
0.704
0.734
0.816
0.907
0.973
0.942
1.097
1.054
1.048
0.973
0.862
31
2.829
Enterprise valueRM M
7.383
8.081
8.320
7.698
8.027
7.544
7.604
8.118
8.203
7.735
2.845
(0.74%)
0.73%
54
16.02
LT debtRM M
23.96
24.85
28.25
26.35
28.67
28.22
29.55
32.39
30.50
30.01
18.09
0.92%
3.16%
10
Cost of revenue
8.83%
1.00×
Operating expenses
8.55%
0.97×
Spread over hurdle
(5.95%)