31.70
RevenueRM M
17.23
18.65
20.12
21.05
22.05
23.58
24.43
25.34
26.32
27.98
33.71
4.88%
5.82%
54
6.73
Revenue growth%
15.57
15.59
18.19
19.00
21.46
19.48
20.68
22.52
24.64
27.06
28.26
22.52
20.08
75
11.55
Gross margin%
18.06
20.26
22.12
22.73
22.82
25.69
24.40
21.67
23.71
25.29
7.96
24.40
22.77
9
2.54
Operating margin%
20.90
21.56
18.88
17.02
15.76
15.02
13.57
12.96
15.95
18.47
9.14
15.02
16.49
12
3.62
Net margin%
18.31
21.10
22.05
24.27
26.20
26.92
28.84
30.46
32.66
33.56
15.85
30.46
26.56
54
32.43
P/E ratio (avg)x
9.731
9.291
9.142
9.361
10.39
10.41
10.09
9.180
9.462
9.463
10.32
9.463
9.462
91
19.55
EV/EBITx
20.87
23.47
21.16
21.71
24.62
27.52
28.56
29.29
31.64
35.43
6.330
29.29
26.07
76
27.00
FCF yield (avg)%
22.77
22.89
22.64
19.66
17.30
16.29
14.25
13.30
15.97
15.72
11.93
15.72
16.80
76
15.76
FCF margin%
20.94
22.61
22.85
20.02
17.25
19.59
19.65
21.00
23.19
23.12
7.62
21.00
20.97
89
0.848
FCF / Net incomex
2.314
2.623
2.793
2.970
3.375
3.243
3.774
3.909
4.087
4.794
1.166
3.909
3.309
95
12.18
ROIC%
30.18
31.60
31.35
34.32
32.02
34.98
34.68
36.68
38.27
37.49
11.66
36.68
34.50
59
16.70
Return on equity%
7.47
7.18
8.64
7.31
8.43
7.20
7.55
9.38
6.98
4.32
6.71
7.20
7.39
56
7.28
Return on assets%
15.87
16.78
17.80
18.21
16.25
15.85
17.11
17.77
16.88
17.97
13.66
17.11
17.00
77
0.21
EPSRM
0.14
0.16
0.17
0.18
0.17
0.20
0.19
0.19
0.18
0.18
0.22
0.75%
2.13%
—
15.78
EPS growth%
19.92
22.73
21.91
21.27
19.24
20.79
23.15
20.91
20.70
20.28
10.36
20.79
20.85
79
0.43
Bookvalue per shRM
0.31
0.33
0.34
0.31
0.32
0.33
0.31
0.31
0.29
0.30
0.26
(1.35%)
(1.01%)
—
0.22
FCF per shareRM
0.09
0.09
0.09
0.10
0.10
0.10
0.11
0.11
0.11
0.12
0.21
4.70%
2.40%
—
0.07
Dividend per shRM
0.16
0.15
0.16
0.14
0.15
0.13
0.14
0.13
0.14
0.16
0.28
1.06%
(0.28%)
—
5.62
Div yield (avg)%
0.40
1.64
0.84
2.76
2.51
0.40
2.56
0.67
0.40
2.64
16.04
0.67
1.24
22
7.34
Payout ratio%
35.39
38.06
38.25
38.50
39.39
40.34
40.40
40.43
38.05
40.87
24.69
40.40
38.94
24
65.61
Shares (diluted)M
81.41
79.76
79.54
78.10
78.68
92.14
99.41
103.3
106.3
110.4
66.30
7.01%
3.00%
35
26.59
Buyback yield%
14.21
14.25
16.38
15.83
16.00
17.78
20.18
20.28
22.45
24.02
7.72
20.28
17.08
17
1.742
D/E ratiox
0.477
0.412
0.364
0.338
0.366
0.366
0.389
0.390
0.373
0.371
1.344
0.373
0.372
11
29.51
Enterprise valueRM M
55.56
60.77
73.16
74.73
86.95
88.45
88.95
105.5
119.5
142.0
32.20
10.30%
11.31%
91
26.98
LT debtRM M
8.778
7.756
6.871
6.256
5.768
5.345
4.692
4.509
4.294
4.049
15.95
(6.83%)
(8.83%)
12
Cost of revenue
6.05%
1.02×
Operating expenses
5.88%
1.01×
Goodwill & intangibles
16.29%