17.11
RevenueRM M
22.26
23.06
23.83
24.22
24.74
24.99
25.23
26.18
27.43
27.97
19.11
2.48%
2.49%
10
15.74
Revenue growth%
20.28
18.35
15.83
17.02
17.66
17.65
16.55
15.53
12.99
15.27
24.37
15.53
16.79
76
6.42
Gross margin%
7.28
7.49
7.98
5.78
7.79
9.67
9.08
10.25
9.03
11.56
4.51
9.67
8.50
93
14.20
Operating margin%
14.56
15.10
17.01
16.60
17.19
16.52
13.74
11.04
11.32
11.09
24.29
11.32
14.83
61
7.96
Net margin%
5.96
3.85
1.23
2.89
1.73
2.75
4.71
3.41
0.52
0.40
16.77
2.75
2.82
10
22.95
P/E ratio (avg)x
36.94
36.57
34.72
34.30
33.48
33.22
36.86
38.18
37.61
35.43
11.67
36.86
36.00
87
6.000
EV/EBITx
31.20
30.13
32.70
29.42
32.32
33.85
34.84
32.68
32.73
30.70
23.28
32.73
32.50
56
5.48
FCF yield (avg)%
2.42
0.40
0.50
1.89
0.40
0.40
2.23
2.79
5.45
4.18
24.22
2.79
2.06
50
14.60
FCF margin%
21.07
22.81
23.41
24.54
24.44
25.42
27.38
27.23
25.93
27.32
4.66
27.23
24.98
59
0.694
FCF / Net incomex
0.393
0.420
0.379
0.331
0.311
0.340
0.365
0.333
0.316
0.344
0.165
0.340
0.342
40
20.35
ROIC%
27.70
28.19
26.09
26.75
23.85
26.71
26.33
23.56
22.93
22.52
18.13
23.56
26.21
57
28.65
Return on equity%
18.68
19.41
19.56
21.30
20.61
23.48
25.21
25.65
24.72
26.36
17.18
25.21
22.39
15
23.79
Return on assets%
23.66
25.70
28.26
28.07
27.26
25.75
25.22
22.86
25.47
24.29
20.71
25.22
25.59
75
0.12
EPSRM
0.12
0.14
0.15
0.15
0.18
0.18
0.18
0.18
0.20
0.20
0.13
2.04%
5.86%
—
27.57
EPS growth%
19.91
20.76
20.08
20.72
18.11
20.88
23.52
22.65
25.33
23.26
8.94
23.26
20.82
65
0.03
Bookvalue per shRM
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.05
0.05
0.04
0.13
(2.00%)
(2.28%)
—
0.04
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.03
0.04
0.12
8.77%
4.79%
—
0.13
Dividend per shRM
0.19
0.23
0.28
0.33
0.33
0.35
0.40
0.40
0.44
0.49
0.05
7.99%
11.73%
—
13.88
Div yield (avg)%
28.66
26.26
27.02
29.73
28.47
27.24
26.04
23.29
22.30
23.70
23.88
23.70
26.64
35
27.73
Payout ratio%
2.18
0.82
0.40
0.40
2.57
4.21
6.63
4.04
3.31
3.36
11.50
4.04
2.94
94
59.31
Shares (diluted)M
47.66
45.00
48.44
42.17
41.54
35.47
32.35
33.34
35.16
33.35
56.74
(4.29%)
(2.79%)
73
27.87
Buyback yield%
12.61
12.26
11.59
13.34
11.12
10.68
11.28
10.67
9.09
9.11
19.03
10.67
11.20
89
1.647
D/E ratiox
2.006
2.024
1.891
2.077
2.203
2.225
2.352
2.478
2.653
2.479
1.228
2.478
2.214
27
21.97
Enterprise valueRM M
11.81
10.66
9.999
9.485
9.555
10.21
10.04
9.518
10.49
10.22
4.690
1.35%
(1.51%)
87
22.35
LT debtRM M
10.82
10.64
11.65
11.14
12.26
12.81
14.79
16.22
17.91
17.58
1.886
7.47%
6.50%
66
Cost of revenue
2.05%
0.96×
Operating expenses
3.62%
1.12×
Cash and investments
15.51%