24.05
RevenueRM M
21.81
22.11
22.21
22.98
23.17
24.02
25.12
25.62
25.84
27.06
26.73
3.15%
2.32%
39
25.73
Revenue growth%
8.16
5.91
8.32
7.27
5.29
3.00
0.94
0.40
0.40
0.40
8.45
0.40
4.14
26
3.90
Gross margin%
15.42
16.87
16.12
15.33
12.58
13.19
13.92
15.37
14.09
15.09
26.89
14.09
15.21
58
14.76
Operating margin%
21.79
23.28
22.11
23.29
23.16
25.86
26.87
29.75
29.50
29.91
13.52
29.50
24.58
77
23.84
Net margin%
0.40
0.40
2.49
4.22
7.14
9.31
11.17
9.95
12.67
13.13
28.54
11.17
8.23
61
24.98
P/E ratio (avg)x
27.45
26.80
29.40
31.96
33.09
36.55
35.70
33.87
39.33
42.02
32.88
36.55
33.48
35
29.20
EV/EBITx
19.03
20.25
20.74
19.38
17.56
17.03
16.92
15.90
14.25
13.60
34.37
15.90
17.30
46
21.36
FCF yield (avg)%
9.72
8.92
7.15
7.27
9.86
7.65
9.03
11.95
12.12
12.58
4.35
11.95
9.37
30
12.21
FCF margin%
10.23
8.98
8.31
11.22
8.92
7.58
6.70
6.05
7.68
5.88
27.96
6.70
8.00
80
1.691
FCF / Net incomex
1.153
1.108
1.144
1.330
1.360
1.336
1.311
1.495
1.492
1.669
1.772
1.492
1.333
70
8.55
ROIC%
28.61
31.14
30.05
30.51
27.91
30.81
29.83
32.27
34.91
33.51
27.64
32.27
30.66
54
3.08
Return on equity%
0.40
0.40
1.33
1.74
3.64
3.52
2.22
0.40
1.65
2.73
18.87
2.22
1.70
19
27.23
Return on assets%
19.02
21.32
19.45
16.71
15.29
12.65
11.67
11.93
9.22
7.82
27.90
11.67
13.97
20
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
3.84%
5.05%
—
22.22
EPS growth%
12.92
12.84
15.45
16.60
16.70
16.23
13.43
10.92
12.27
11.10
8.23
12.27
13.18
36
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.60%
3.09%
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
0.01
0.01
0.01
7.91%
6.07%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
9.19%
6.58%
—
17.90
Div yield (avg)%
10.20
11.76
14.74
17.35
18.58
19.69
22.22
19.23
16.75
14.15
20.32
19.23
17.05
18
14.28
Payout ratio%
1.98
1.79
1.88
2.94
1.04
3.55
1.79
3.22
3.09
5.82
13.69
3.22
2.46
20
1.594
Shares (diluted)B
1.592
1.687
1.852
1.722
1.612
1.714
1.738
1.611
1.811
1.669
1.513
0.70%
0.20%
75
4.21
Buyback yield%
19.56
19.28
21.78
21.73
22.22
22.00
21.35
22.48
19.53
22.02
24.07
22.00
21.75
32
1.559
D/E ratiox
2.079
2.417
2.388
2.352
2.300
2.434
2.756
3.068
3.029
2.991
0.599
2.991
2.425
38
9.028
Enterprise valueRM M
7.135
7.368
6.850
6.738
6.544
5.703
5.967
6.342
5.626
5.014
8.243
(5.19%)
(4.60%)
49
15.46
LT debtRM M
5.929
5.902
6.529
6.168
6.814
6.785
7.610
7.327
7.562
6.845
2.239
0.09%
1.16%
31
Cost of revenue
2.00%
0.97×
Operating expenses
3.22%
1.09×
Spread over hurdle
13.10%