25.30
RevenueRM M
22.95
23.69
24.07
25.13
25.72
26.30
27.21
28.36
29.21
30.45
28.21
3.44%
3.27%
71
3.35
Revenue growth%
24.80
22.56
19.87
18.33
18.54
16.16
17.42
17.41
18.55
19.16
29.41
17.42
18.54
62
29.38
Gross margin%
25.40
25.97
23.05
23.17
25.60
26.30
23.74
23.55
23.01
21.13
3.09
23.55
23.65
95
23.34
Operating margin%
17.56
19.28
16.38
13.41
14.06
11.10
11.65
11.75
13.79
13.87
19.44
11.75
13.83
95
7.13
Net margin%
17.35
15.07
17.97
15.52
14.17
11.93
13.17
10.25
10.84
11.87
16.31
11.87
13.67
79
17.97
P/E ratio (avg)x
5.688
5.276
5.416
5.008
4.493
4.572
4.438
4.035
4.300
3.812
19.74
4.300
4.532
17
19.68
EV/EBITx
12.60
12.33
10.93
9.511
8.762
7.761
7.508
6.836
7.513
7.896
15.89
7.513
8.329
49
2.29
FCF yield (avg)%
37.82
36.82
39.38
40.32
41.80
40.65
40.18
38.03
36.87
34.45
5.72
38.03
38.70
55
9.34
FCF margin%
18.93
17.33
15.23
14.31
15.48
14.73
16.88
14.15
16.29
17.78
12.80
16.29
15.88
51
1.671
FCF / Net incomex
1.348
1.393
1.383
1.441
1.436
1.528
1.711
1.700
1.976
2.073
1.411
1.711
1.484
50
15.40
ROIC%
19.83
21.50
21.51
24.20
26.89
26.84
24.78
24.78
24.48
24.24
5.46
24.78
24.36
13
28.32
Return on equity%
21.05
21.36
19.96
22.65
20.07
18.92
20.25
19.48
18.25
21.03
2.73
19.48
20.16
36
6.19
Return on assets%
30.26
28.84
29.05
26.55
28.50
31.35
29.91
31.68
30.62
30.93
14.46
30.93
30.08
61
0.01
EPSRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
7.04%
8.15%
—
8.17
EPS growth%
13.11
13.64
14.41
16.64
15.52
16.06
14.03
13.36
11.92
13.02
16.20
13.36
13.84
80
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.47%
4.12%
—
0.02
FCF per shareRM
0.03
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
6.10%
5.09%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.20%
2.55%
—
26.56
Div yield (avg)%
13.15
14.55
12.73
15.66
15.54
13.14
13.99
15.59
16.17
18.52
19.68
15.59
15.05
58
23.42
Payout ratio%
9.56
10.52
7.95
10.06
7.14
4.23
1.29
2.26
3.68
3.37
19.71
3.37
5.68
20
0.418
Shares (diluted)B
0.703
0.827
0.859
0.979
1.145
1.174
1.131
1.337
1.271
1.497
0.407
5.51%
9.31%
57
22.27
Buyback yield%
11.88
14.46
16.09
16.31
18.22
15.88
16.10
13.97
15.03
17.93
20.32
15.88
15.98
44
1.486
D/E ratiox
1.126
1.091
1.095
1.122
1.011
0.961
0.969
0.846
0.876
0.779
1.567
0.876
0.990
47
13.77
Enterprise valueRM M
14.21
13.89
13.87
13.84
13.40
13.51
14.90
16.79
15.78
17.23
22.86
5.16%
1.87%
24
17.38
LT debtRM M
9.058
10.35
10.15
10.38
11.35
13.62
14.25
16.62
18.60
18.63
3.159
10.42%
8.40%
50
Cost of revenue
3.06%
0.98×
Operating expenses
3.29%
1.00×
Goodwill & intangibles
15.66%
Spread over hurdle
13.47%