44.44
RevenueRM M
38.71
38.13
37.75
38.18
38.95
38.31
38.77
39.44
38.64
38.21
47.86
(0.38%)
0.03%
85
29.00
Revenue growth%
20.64
21.71
18.71
20.36
21.76
20.16
21.50
21.59
19.49
22.40
18.83
21.50
21.07
35
4.52
Gross margin%
21.16
19.44
17.49
19.47
17.01
17.15
15.10
13.38
11.72
13.57
2.04
13.57
17.08
13
22.59
Operating margin%
2.88
1.82
2.03
3.05
3.33
2.99
1.36
3.37
4.83
2.89
6.95
2.99
2.94
59
23.65
Net margin%
26.12
27.53
28.17
27.22
27.82
28.88
26.79
29.32
31.43
29.61
15.78
29.32
28.00
91
33.85
P/E ratio (avg)x
12.32
11.88
11.43
10.43
9.627
9.017
8.854
7.963
7.399
7.197
12.47
7.963
9.322
22
21.49
EV/EBITx
17.16
18.44
15.92
14.60
15.74
15.05
13.48
14.27
14.58
14.32
13.41
14.32
14.82
39
20.72
FCF yield (avg)%
19.83
17.86
18.03
19.66
19.09
19.27
20.31
22.10
22.02
24.89
29.00
22.02
19.75
79
11.60
FCF margin%
34.02
33.01
32.27
31.75
33.62
33.37
35.00
34.13
35.57
35.97
12.17
35.00
33.82
83
1.388
FCF / Net incomex
0.441
0.411
0.391
0.341
0.325
0.308
0.293
0.318
0.316
0.345
0.394
0.316
0.333
68
18.38
ROIC%
13.62
15.42
16.56
18.58
17.50
16.13
17.27
15.58
16.08
13.18
24.32
16.08
16.10
69
25.00
Return on equity%
13.47
15.22
17.63
17.07
14.25
12.90
10.00
10.78
8.67
8.69
7.84
10.00
13.19
93
8.10
Return on assets%
27.05
29.15
27.10
29.94
30.32
28.91
27.76
27.92
29.38
28.63
7.45
28.63
28.77
32
0.03
EPSRM
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.03
5.23%
3.68%
—
28.45
EPS growth%
9.78
11.42
13.16
14.24
16.13
13.19
11.94
12.47
15.34
16.92
28.79
13.19
13.17
20
0.04
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
6.68%
4.20%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(0.67%)
(0.51%)
—
0.05
Dividend per shRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
4.56%
2.37%
—
4.09
Div yield (avg)%
22.35
24.61
26.07
27.22
27.52
29.70
31.44
30.16
29.28
31.58
8.76
30.16
28.40
45
13.36
Payout ratio%
10.58
7.78
5.08
6.57
8.75
8.10
9.88
12.82
14.52
16.76
23.15
12.82
9.31
38
0.773
Shares (diluted)B
1.222
1.222
1.317
1.349
1.527
1.787
1.917
2.131
2.521
2.715
0.749
12.20%
9.37%
79
17.34
Buyback yield%
3.10
1.99
0.40
0.40
0.40
0.40
0.40
0.40
3.13
4.23
26.46
0.40
0.40
68
0.902
D/E ratiox
0.761
0.688
0.749
0.743
0.787
0.827
0.823
0.905
0.851
0.744
0.169
0.827
0.774
37
38.79
Enterprise valueRM M
47.31
55.90
53.30
52.00
50.85
49.29
56.14
59.82
66.37
65.65
42.74
5.24%
4.63%
94
10.03
LT debtRM M
57.87
66.04
65.65
73.47
85.15
94.55
105.3
125.3
143.0
169.5
38.94
14.76%
12.04%
42
Cost of revenue
(0.17%)
0.98×
Operating expenses
0.08%
1.00×
Cash and investments
16.60%
Spread over hurdle
39.30%