21.50
RevenueRM M
46.03
47.47
48.03
48.36
49.31
51.34
52.44
52.68
53.37
54.46
23.74
2.01%
1.80%
51
26.50
Revenue growth%
18.18
19.04
21.65
20.89
18.75
21.62
21.35
22.90
22.98
22.83
29.23
22.83
21.48
37
10.79
Gross margin%
7.29
7.51
10.09
11.10
8.70
6.42
7.02
4.48
7.30
8.60
28.11
7.02
7.41
68
21.06
Operating margin%
17.25
19.94
22.48
22.24
21.94
23.30
23.61
23.17
21.77
22.58
28.44
23.17
22.36
18
20.91
Net margin%
20.32
21.66
22.60
24.76
22.69
24.33
24.02
25.51
24.62
21.83
24.14
24.33
23.36
74
10.61
P/E ratio (avg)x
6.260
5.979
6.356
6.101
6.119
6.126
5.787
6.364
5.903
5.562
11.74
5.903
6.110
71
21.01
EV/EBITx
11.19
12.40
13.44
14.83
15.67
15.31
15.58
15.97
16.03
15.98
11.33
15.97
15.45
26
15.35
FCF yield (avg)%
0.40
0.40
0.40
2.02
4.23
2.09
1.06
0.40
0.54
0.40
29.31
0.54
0.47
52
24.24
FCF margin%
15.78
18.57
16.96
17.24
17.00
19.14
18.90
20.69
18.12
15.86
29.28
18.90
17.68
85
1.425
FCF / Net incomex
0.436
0.388
0.406
0.413
0.397
0.410
0.442
0.454
0.427
0.396
1.226
0.427
0.412
29
23.62
ROIC%
0.40
0.76
2.63
3.13
4.61
1.87
2.40
3.12
5.40
8.02
25.56
3.12
2.88
92
6.89
Return on equity%
24.61
23.09
20.35
22.09
22.50
24.34
26.61
23.78
25.10
24.04
12.05
24.34
23.91
41
27.71
Return on assets%
27.47
26.81
24.39
26.93
27.90
25.91
23.88
21.10
23.09
20.74
15.65
23.09
25.15
8
0.05
EPSRM
0.02
0.01
0.01
0.01
0.02
0.02
0.01
0.01
0.02
0.01
0.05
(1.35%)
(1.34%)
—
9.17
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
1.80
1.14
1.56
2.60
24.21
1.56
0.40
66
0.04
Bookvalue per shRM
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.10
0.10
0.11
0.02
8.44%
9.02%
—
0.03
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
8.47%
5.06%
—
0.04
Dividend per shRM
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.03
0.72%
(0.09%)
—
22.73
Div yield (avg)%
14.73
17.73
16.54
18.77
17.78
18.27
19.27
16.74
15.08
15.00
18.66
16.74
17.23
42
11.78
Payout ratio%
21.06
23.10
24.42
23.81
23.05
20.14
19.96
21.53
20.26
23.00
22.50
20.26
22.27
77
0.852
Shares (diluted)B
1.172
1.118
1.203
1.229
1.250
1.335
1.530
1.724
1.657
1.820
0.824
7.81%
6.00%
44
25.04
Buyback yield%
16.28
14.20
14.53
14.08
14.56
14.84
15.26
16.01
14.44
12.35
27.78
14.84
14.55
29
0.368
D/E ratiox
0.186
0.176
0.171
0.183
0.182
0.191
0.216
0.208
0.231
0.249
1.317
0.216
0.188
36
19.62
Enterprise valueRM M
49.21
48.96
51.12
46.35
43.22
41.45
38.82
37.37
35.27
31.67
47.67
(6.03%)
(4.51%)
84
43.33
LT debtRM M
25.83
24.90
22.54
19.56
19.40
17.96
17.31
18.80
20.20
18.99
40.95
(0.43%)
(3.31%)
84
Cost of revenue
1.43%
0.96×
Operating expenses
2.70%
1.09×
Cash and investments
18.28%
Goodwill & intangibles
15.15%
Spread over hurdle
12.57%