9.042
RevenueRM M
25.28
25.93
26.78
26.75
27.68
28.70
29.17
29.74
30.56
30.87
10.06
2.20%
2.44%
13
12.01
Revenue growth%
28.56
26.12
26.84
26.39
27.88
28.72
27.45
28.09
27.41
28.36
6.57
28.09
27.67
74
7.38
Gross margin%
0.94
3.33
3.28
1.28
2.21
5.01
7.38
10.09
11.20
11.46
23.69
10.09
4.17
64
22.49
Operating margin%
15.82
17.82
16.07
13.13
12.80
11.82
9.11
7.50
8.34
8.66
21.33
8.66
12.31
76
25.33
Net margin%
26.46
27.67
25.50
22.91
25.26
26.02
23.27
24.26
22.40
22.04
13.07
23.27
24.76
47
36.47
P/E ratio (avg)x
18.20
16.88
17.12
16.06
15.86
17.61
19.39
20.42
18.79
17.98
27.37
18.79
17.80
16
17.79
EV/EBITx
13.72
15.11
16.20
17.95
16.23
14.91
14.70
16.07
17.80
15.77
36.82
15.77
15.92
18
25.36
FCF yield (avg)%
15.22
16.38
15.77
13.78
14.18
14.32
13.28
13.03
11.61
13.20
15.58
13.20
13.98
16
25.67
FCF margin%
23.10
21.00
19.53
20.70
21.22
20.89
19.78
17.88
17.32
14.52
8.89
17.88
20.24
7
1.247
FCF / Net incomex
1.765
1.802
2.037
2.167
2.183
2.242
2.427
2.816
3.408
3.399
0.717
2.816
2.212
31
23.22
ROIC%
4.31
5.94
4.85
6.34
7.18
6.51
4.67
7.01
6.32
4.02
10.46
6.32
6.13
11
24.74
Return on equity%
1.74
3.26
1.96
2.08
4.55
4.15
3.19
3.75
0.88
2.75
5.29
3.19
2.97
41
7.48
Return on assets%
6.45
7.87
9.37
6.76
9.23
11.67
10.49
9.45
9.87
7.17
9.15
9.87
9.30
46
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.54%
1.72%
—
15.63
EPS growth%
3.55
1.07
1.26
2.52
2.39
0.40
0.40
0.82
0.40
0.40
17.73
0.40
0.95
91
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
8.62%
6.18%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
6.47%
6.02%
—
—
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
10.30%
6.75%
—
9.11
Div yield (avg)%
2.35
1.58
0.40
1.74
2.50
4.00
4.78
5.03
6.89
4.32
16.92
4.78
3.25
45
2.91
Payout ratio%
27.81
27.42
27.87
27.45
27.16
29.81
30.94
33.80
36.58
37.61
15.74
33.80
28.84
30
1.450
Shares (diluted)B
1.394
1.331
1.486
1.363
1.331
1.315
1.335
1.197
1.252
1.306
1.455
(0.37%)
(1.08%)
54
21.37
Buyback yield%
31.01
30.91
29.34
27.62
29.48
32.21
34.38
37.13
36.99
35.39
9.08
35.39
31.61
15
1.756
D/E ratiox
1.210
1.397
1.337
1.459
1.644
1.778
1.915
2.008
2.287
2.662
1.259
2.008
1.711
18
4.211
Enterprise valueRM M
17.71
20.80
22.24
24.64
25.06
29.79
35.68
41.23
44.04
49.69
26.34
14.67%
11.76%
71
21.40
LT debtRM M
38.30
41.35
37.02
37.96
35.23
37.78
41.50
40.55
41.59
44.70
27.50
4.87%
2.31%
22
Cost of revenue
2.25%
0.98×
Operating expenses
2.87%
1.04×
Spread over hurdle
(1.02%)