38.59
RevenueRM M
37.96
40.28
41.28
42.37
44.60
45.63
47.25
50.16
51.62
42.28
44.09
4.03%
3.65%
30
20.94
Revenue growth%
26.44
23.45
25.16
26.36
29.01
29.97
30.25
32.81
31.33
11.23
12.10
30.25
27.72
56
11.79
Gross margin%
7.90
8.50
6.58
5.07
3.22
3.27
5.21
7.54
5.08
3.32
10.90
5.08
5.14
46
28.29
Operating margin%
23.82
22.99
23.06
25.31
24.89
27.49
28.99
31.36
31.65
25.39
14.06
28.99
25.10
21
23.15
Net margin%
13.90
15.08
17.55
18.29
17.08
18.53
17.22
14.94
12.13
13.62
16.83
17.08
16.08
53
13.06
P/E ratio (avg)x
12.27
11.26
10.51
9.690
8.870
7.609
7.781
7.481
6.887
26.55
32.51
7.609
9.280
38
7.797
EV/EBITx
24.97
25.55
22.40
22.54
22.02
23.87
25.54
25.93
27.54
32.95
25.46
25.54
24.62
32
25.28
FCF yield (avg)%
17.97
18.70
20.07
17.08
17.88
19.84
17.83
16.86
18.05
8.77
3.42
17.88
18.01
57
5.37
FCF margin%
8.79
9.57
8.07
10.58
13.53
15.24
15.37
16.71
16.16
19.31
17.15
15.37
12.06
59
0.544
FCF / Net incomex
1.480
1.415
1.583
1.747
1.956
2.022
2.062
2.264
2.331
1.081
0.883
2.062
1.852
35
16.69
ROIC%
27.00
27.07
27.65
26.94
25.93
27.60
28.35
26.66
25.93
15.75
3.35
26.66
26.97
14
13.95
Return on equity%
11.41
13.87
13.59
14.72
16.20
13.27
13.37
12.36
10.51
25.65
20.93
13.27
13.32
55
15.76
Return on assets%
31.03
32.75
31.46
30.53
33.34
33.54
33.04
31.15
32.14
18.56
14.78
33.04
32.04
79
0.01
EPSRM
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.62%
5.15%
—
29.05
EPS growth%
11.13
13.15
10.80
8.89
10.29
7.64
7.14
7.89
10.01
10.32
15.96
7.89
10.15
37
0.01
Bookvalue per shRM
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.10
0.12
0.03
0.04
9.75%
10.42%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.03
0.04
(0.89%)
(1.17%)
—
0.03
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.03
3.47%
4.69%
—
7.88
Div yield (avg)%
5.10
3.28
0.89
0.40
2.34
1.24
1.18
0.40
0.40
6.49
14.84
1.18
1.21
47
13.05
Payout ratio%
15.06
14.25
16.86
15.08
15.50
14.08
13.84
16.53
17.34
4.94
19.53
15.50
15.29
83
0.624
Shares (diluted)B
0.909
1.029
1.164
1.168
1.384
1.572
1.546
1.831
1.974
0.637
0.606
11.07%
10.45%
68
8.86
Buyback yield%
19.45
17.08
14.44
16.12
19.02
18.76
20.86
19.41
18.35
9.81
16.65
19.02
18.89
66
1.572
D/E ratiox
0.428
0.375
0.404
0.406
0.393
0.389
0.400
0.386
0.394
1.432
1.542
0.393
0.397
5
10.61
Enterprise valueRM M
108.2
123.5
130.1
127.6
139.6
148.4
153.5
163.5
185.6
36.85
14.29
7.78%
6.74%
25
46.87
LT debtRM M
97.09
116.8
130.7
150.9
163.9
184.2
206.6
226.9
240.7
31.33
5.225
9.79%
12.87%
80
Cost of revenue
3.58%
0.99×
Operating expenses
3.73%
1.01×
Goodwill & intangibles
17.73%
Spread over hurdle
(2.18%)