16.35
RevenueRM M
22.16
22.69
23.18
23.81
24.68
24.83
25.37
25.16
25.52
26.53
17.92
1.46%
2.14%
94
13.32
Revenue growth%
15.31
12.35
12.31
10.43
11.11
12.70
15.23
14.68
17.61
18.89
26.77
15.23
13.69
83
2.12
Gross margin%
21.62
23.12
25.52
23.07
25.74
23.82
22.39
21.36
19.32
19.36
23.09
21.36
22.73
51
20.84
Operating margin%
11.92
10.35
10.31
7.74
8.28
6.00
6.93
6.59
9.43
7.12
25.38
6.93
8.01
84
11.29
Net margin%
12.09
10.43
11.36
11.61
10.57
12.45
15.25
16.87
14.79
17.45
7.00
15.25
12.27
53
27.37
P/E ratio (avg)x
22.00
19.32
18.12
18.13
16.04
15.73
13.83
12.29
12.37
11.31
30.49
12.37
15.89
21
13.72
EV/EBITx
10.27
9.484
10.53
10.57
10.87
11.71
10.94
11.91
12.15
11.96
7.899
11.91
10.90
90
5.61
FCF yield (avg)%
22.70
24.78
24.55
22.24
21.29
19.76
22.04
22.29
23.38
23.99
2.19
22.29
22.50
45
27.38
FCF margin%
30.04
28.72
28.41
29.32
28.90
25.95
26.01
26.73
28.24
30.16
6.11
26.73
28.56
42
1.664
FCF / Net incomex
0.699
0.720
0.813
0.881
0.956
1.098
1.079
1.005
1.064
1.032
0.973
1.064
0.981
11
7.36
ROIC%
9.40
6.91
4.35
6.58
8.19
10.93
12.03
12.70
13.82
14.50
6.40
12.70
10.17
31
2.70
Return on equity%
18.31
21.25
22.81
19.87
18.07
18.24
17.39
19.33
20.70
19.92
16.12
19.33
19.60
24
2.80
Return on assets%
14.67
13.98
15.22
13.64
14.90
15.77
16.83
19.07
21.14
23.55
18.68
19.07
15.50
24
0.03
EPSRM
0.16
0.16
0.16
0.18
0.21
0.21
0.24
0.24
0.27
0.27
0.03
5.76%
5.74%
—
6.82
EPS growth%
10.06
10.08
12.19
12.03
10.29
7.38
8.65
6.49
3.82
6.81
12.08
6.81
9.36
67
0.06
Bookvalue per shRM
0.08
0.08
0.09
0.09
0.09
0.10
0.12
0.13
0.15
0.15
0.08
11.26%
7.09%
—
0.08
FCF per shareRM
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.02
0.02
0.07
(2.30%)
(3.02%)
—
0.12
Dividend per shRM
0.15
0.15
0.16
0.18
0.18
0.19
0.21
0.23
0.22
0.22
0.09
4.18%
5.36%
—
3.46
Div yield (avg)%
23.93
22.82
24.55
24.02
21.13
22.52
24.54
23.34
22.23
19.82
26.27
22.52
23.08
65
25.51
Payout ratio%
32.28
32.75
33.05
34.43
37.14
37.54
35.21
32.69
33.76
36.36
25.69
35.21
34.09
93
101.0
Shares (diluted)M
151.8
176.2
194.3
223.7
219.5
209.1
222.7
215.4
222.4
251.0
99.92
2.72%
5.08%
7
21.19
Buyback yield%
10.32
10.03
8.07
5.66
8.02
8.46
9.02
8.86
6.21
3.29
22.25
8.46
8.26
20
1.683
D/E ratiox
1.874
2.275
2.601
2.853
3.265
3.601
3.675
4.393
4.557
4.701
1.681
4.393
3.433
38
17.38
Enterprise valueRM M
7.050
6.449
6.770
7.528
7.669
8.242
8.191
8.976
7.908
7.024
8.850
(1.74%)
0.43%
77
22.09
LT debtRM M
32.05
28.24
30.33
28.61
30.77
34.09
35.62
33.47
30.94
30.51
12.76
(0.17%)
(0.59%)
49
Cost of revenue
2.14%
1.00×
Operating expenses
2.54%
1.04×
Goodwill & intangibles
16.08%
Spread over hurdle
(1.72%)