2.657
RevenueRM M
17.53
17.78
18.46
18.41
18.73
19.39
19.92
20.58
20.43
21.24
2.926
2.55%
2.30%
94
27.78
Revenue growth%
20.78
17.92
19.09
18.78
17.68
15.32
15.94
18.18
17.44
15.40
11.76
15.94
17.80
34
29.14
Gross margin%
24.92
23.55
25.85
28.42
29.07
28.55
26.34
24.30
27.27
29.61
7.59
27.27
26.81
84
10.93
Operating margin%
9.65
7.46
9.41
12.36
14.81
15.87
15.05
14.63
15.88
16.68
23.23
15.87
14.72
52
16.59
Net margin%
24.11
22.53
21.17
19.19
20.53
21.13
22.57
22.53
24.07
24.91
25.42
22.57
22.53
59
29.16
P/E ratio (avg)x
28.09
29.96
28.34
28.41
30.91
32.91
33.20
36.24
39.37
39.17
19.36
36.24
31.91
82
20.67
EV/EBITx
40.22
42.80
46.44
47.43
55.81
63.96
61.35
71.58
75.19
79.96
28.75
71.58
58.58
52
25.44
FCF yield (avg)%
6.19
4.08
5.18
3.66
0.79
0.40
3.40
5.55
4.29
5.50
20.93
4.29
4.18
40
12.50
FCF margin%
19.45
19.11
21.98
24.65
25.05
26.55
28.98
29.43
28.93
29.81
25.53
28.98
25.80
74
1.164
FCF / Net incomex
1.055
1.174
1.260
1.188
1.171
1.066
1.052
1.013
1.034
0.980
1.430
1.034
1.061
50
11.81
ROIC%
22.83
25.78
22.90
23.92
22.56
23.31
21.26
22.67
21.76
23.73
14.09
22.67
22.86
70
5.46
Return on equity%
20.26
18.54
20.04
20.41
21.64
22.72
20.09
18.47
18.42
18.50
13.28
18.50
20.07
31
13.86
Return on assets%
19.07
18.46
20.36
20.24
21.42
21.97
22.26
22.37
22.55
22.33
15.58
22.33
21.70
92
0.04
EPSRM
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(2.42%)
(4.77%)
—
14.52
EPS growth%
28.87
28.42
27.78
29.69
27.62
28.37
26.80
25.90
27.24
25.47
20.06
26.80
27.70
75
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.04
0.04
0.02
0.41%
0.97%
—
0.03
FCF per shareRM
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.01
7.85%
5.62%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
3.99%
3.75%
—
16.50
Div yield (avg)%
24.78
24.83
22.42
21.90
19.18
18.20
16.66
15.27
15.54
16.57
27.16
16.57
18.69
13
24.90
Payout ratio%
13.84
15.20
14.76
12.44
12.61
10.31
12.47
12.15
14.49
12.56
22.83
12.47
12.59
90
0.428
Shares (diluted)B
0.566
0.556
0.542
0.608
0.704
0.817
0.935
1.061
1.054
1.137
0.408
10.06%
8.57%
14
4.70
Buyback yield%
20.61
23.12
24.16
26.53
28.59
31.57
31.56
32.69
30.83
33.39
2.60
31.57
29.71
31
0.780
D/E ratiox
0.542
0.576
0.665
0.794
0.924
1.106
1.118
1.199
1.263
1.315
0.617
1.199
1.015
88
5.171
Enterprise valueRM M
26.17
30.62
31.79
33.29
34.35
37.38
42.68
44.08
52.55
58.06
9.385
11.07%
10.24%
8
18.77
LT debtRM M
14.91
16.34
19.41
20.19
23.82
26.58
28.16
33.00
38.85
46.31
17.96
14.22%
12.00%
57
Cost of revenue
2.42%
1.01×
Operating expenses
1.78%
0.95×
Property and equipment
19.27%
Goodwill & intangibles
19.26%
Spread over hurdle
86.18%