9.695
RevenueRM M
7.530
7.727
7.965
8.216
8.381
8.812
9.201
9.604
9.925
10.41
10.40
4.43%
3.69%
77
14.08
Revenue growth%
0.40
0.40
1.12
1.96
2.65
0.40
2.88
4.74
7.25
9.78
28.18
4.74
2.31
23
24.26
Gross margin%
7.35
6.18
8.93
6.69
3.92
2.55
0.67
1.35
3.18
1.89
12.14
1.89
3.55
6
22.66
Operating margin%
9.02
9.70
7.97
8.68
10.80
10.53
11.51
9.01
9.67
8.63
26.10
9.67
9.34
24
26.77
Net margin%
16.88
16.87
18.74
16.18
16.56
14.38
15.31
14.88
14.65
14.00
22.95
14.65
15.75
49
24.86
P/E ratio (avg)x
27.40
29.12
31.30
33.99
40.47
42.18
43.23
43.93
43.24
47.70
13.88
43.24
41.32
33
37.18
EV/EBITx
9.649
9.743
9.070
8.528
8.862
9.337
8.722
8.099
8.736
7.608
8.524
8.722
8.799
26
19.49
FCF yield (avg)%
27.87
28.43
30.63
32.29
32.63
32.61
30.21
32.85
33.17
34.66
11.69
32.85
32.45
64
29.71
FCF margin%
22.01
22.68
24.18
21.36
19.05
18.95
16.62
16.32
14.99
15.54
17.66
16.32
19.00
72
0.324
FCF / Net incomex
1.561
1.740
1.700
1.713
1.628
1.547
1.630
1.546
1.657
1.872
0.131
1.630
1.643
60
3.70
ROIC%
6.38
4.49
7.41
6.92
5.74
6.76
7.80
7.34
8.52
6.34
21.95
7.34
6.84
35
20.44
Return on equity%
29.07
26.18
24.21
23.23
21.07
24.07
23.93
21.60
24.03
23.86
28.97
23.93
23.98
90
20.74
Return on assets%
15.66
17.18
16.24
13.25
16.14
16.69
15.81
18.62
21.46
22.85
15.10
18.62
16.46
92
0.08
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.08
5.33%
4.29%
—
24.06
EPS growth%
22.14
20.61
18.97
17.38
17.96
20.64
22.19
19.69
18.46
16.47
20.99
19.69
19.33
42
0.09
Bookvalue per shRM
0.08
0.08
0.07
0.07
0.08
0.07
0.07
0.07
0.08
0.08
0.07
2.05%
1.73%
—
0.02
FCF per shareRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.07
(1.31%)
(3.22%)
—
0.07
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(4.31%)
(4.17%)
—
27.77
Div yield (avg)%
4.37
7.22
6.39
9.27
12.03
9.80
7.06
4.97
2.83
3.73
21.03
4.97
6.73
46
26.27
Payout ratio%
31.48
28.51
26.29
23.72
23.09
22.67
24.04
21.64
20.52
20.41
15.72
21.64
23.40
79
73.00
Shares (diluted)M
63.44
69.80
72.08
66.76
72.72
71.86
73.06
66.49
70.99
68.12
73.73
(1.30%)
1.46%
86
10.30
Buyback yield%
22.91
23.86
25.00
24.59
26.62
23.91
23.42
20.45
19.42
17.34
9.25
20.45
23.64
36
0.275
D/E ratiox
0.446
0.416
0.443
0.416
0.444
0.457
0.414
0.442
0.483
0.522
1.454
0.457
0.443
16
7.397
Enterprise valueRM M
10.17
11.16
12.02
13.67
15.50
16.70
17.37
16.76
16.93
19.37
9.377
4.55%
7.01%
41
10.31
LT debtRM M
9.519
9.698
10.16
10.12
8.994
9.440
8.634
9.212
8.880
9.755
8.790
1.64%
(0.72%)
37
Cost of revenue
3.94%
1.02×
Operating expenses
3.84%
1.01×
Goodwill & intangibles
18.06%
Spread over hurdle
31.57%