9.901
RevenueRM M
7.622
7.931
8.505
8.849
9.278
9.549
10.24
10.71
11.24
12.10
10.62
5.46%
5.43%
46
5.28
Revenue growth%
26.37
28.88
27.81
26.58
28.71
27.24
26.33
25.29
24.25
22.16
19.82
25.29
26.48
34
24.03
Gross margin%
1.60
1.48
1.90
1.00
0.40
0.40
0.40
0.40
0.40
0.40
24.80
0.40
0.40
77
28.90
Operating margin%
11.28
11.37
11.04
11.42
9.05
10.66
12.57
13.09
14.13
16.65
16.34
13.09
11.39
89
11.95
Net margin%
27.91
28.13
26.18
27.12
24.64
23.13
24.29
24.97
23.86
22.86
17.50
23.86
24.81
48
11.16
P/E ratio (avg)x
8.231
8.766
8.949
10.73
12.66
12.50
12.36
14.81
14.45
14.48
15.07
14.45
12.43
23
15.84
EV/EBITx
32.64
32.86
31.56
34.75
33.94
35.23
37.45
39.90
44.54
49.16
28.37
39.90
34.99
46
17.87
FCF yield (avg)%
37.96
37.69
35.45
33.24
33.81
36.73
34.13
36.75
37.71
37.68
15.31
36.75
36.74
45
19.86
FCF margin%
33.85
34.84
37.72
36.14
34.36
37.23
39.87
37.93
39.45
36.45
11.64
37.93
36.84
20
0.241
FCF / Net incomex
1.432
1.582
1.631
1.657
1.649
1.537
1.707
1.934
2.153
2.488
0.638
1.934
1.653
93
2.18
ROIC%
19.01
17.17
18.43
16.24
14.44
17.16
15.92
13.07
10.52
11.02
10.52
13.07
16.08
45
24.74
Return on equity%
7.63
7.25
5.24
8.05
10.25
11.00
13.05
13.31
16.00
14.25
20.17
13.31
10.62
39
27.43
Return on assets%
9.14
6.98
5.49
6.09
6.86
9.12
10.82
8.77
10.93
12.56
20.82
10.82
8.94
18
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.96%
6.46%
—
20.69
EPS growth%
5.46
8.41
6.33
8.49
9.83
8.82
8.09
7.10
4.52
4.07
10.63
7.10
7.59
37
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
10.08%
7.90%
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
11.22%
11.26%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.11%
7.62%
—
25.31
Div yield (avg)%
2.96
3.50
5.33
3.87
3.21
2.15
0.40
0.40
2.27
4.56
18.19
2.15
3.08
24
19.82
Payout ratio%
22.82
20.53
20.17
17.64
18.33
20.13
22.35
23.12
20.23
22.72
28.08
22.35
20.38
71
0.785
Shares (diluted)B
1.355
1.368
1.418
1.512
1.755
1.738
2.018
2.099
2.142
2.087
0.801
3.52%
5.04%
48
20.92
Buyback yield%
11.39
11.08
8.46
6.90
9.90
8.92
8.87
8.23
8.73
6.54
2.18
8.73
8.80
33
1.641
D/E ratiox
0.208
0.194
0.206
0.224
0.201
0.210
0.186
0.183
0.202
0.211
1.076
0.202
0.204
73
2.656
Enterprise valueRM M
7.724
7.965
8.747
9.993
10.92
11.83
11.05
11.48
12.40
13.03
9.583
3.59%
6.79%
9
3.925
LT debtRM M
10.72
11.85
11.73
11.58
11.84
12.95
13.76
16.10
16.29
16.58
0.772
6.98%
5.22%
36
Cost of revenue
5.43%
1.00×
Operating expenses
5.74%
1.03×
Cash and investments
15.84%
Spread over hurdle
24.09%