10.01
RevenueRM M
13.99
14.92
15.30
15.87
16.37
16.80
17.71
18.77
19.76
20.66
10.44
4.77%
4.36%
42
29.91
Revenue growth%
10.65
13.19
13.05
13.77
16.69
15.73
15.60
14.77
16.96
19.64
15.64
15.73
15.19
10
12.69
Gross margin%
24.48
21.49
23.42
21.96
20.29
21.34
23.96
25.99
27.18
25.12
16.56
25.12
23.69
78
8.20
Operating margin%
8.56
6.98
7.15
6.94
7.53
8.33
11.00
10.42
8.79
10.63
14.54
10.42
8.44
43
7.48
Net margin%
17.17
17.43
20.35
20.01
21.27
19.94
18.53
20.47
21.59
21.44
21.11
20.47
20.18
43
21.95
P/E ratio (avg)x
5.965
6.320
6.781
6.426
7.183
6.755
6.042
6.348
5.824
6.464
22.14
6.348
6.387
39
35.81
EV/EBITx
49.93
56.80
58.42
59.57
70.36
83.07
88.24
87.17
85.11
83.33
28.48
85.11
76.71
74
21.34
FCF yield (avg)%
0.40
0.40
0.40
0.40
3.03
2.71
4.01
6.41
3.43
5.63
21.61
4.01
2.87
56
22.90
FCF margin%
4.26
2.32
0.40
0.40
1.56
4.40
6.29
7.44
7.86
10.01
14.35
7.44
4.33
23
0.937
FCF / Net incomex
1.120
1.139
1.213
1.170
1.065
1.021
0.952
0.827
0.749
0.816
1.558
0.827
1.043
28
18.13
ROIC%
4.16
3.21
4.63
5.76
5.34
2.79
0.40
0.40
0.40
0.40
18.31
0.40
3.00
24
28.41
Return on equity%
13.98
12.35
11.27
8.36
7.30
6.50
3.62
6.07
5.78
6.07
2.92
6.07
6.90
38
4.18
Return on assets%
26.35
25.61
23.96
22.39
21.14
20.84
20.85
19.92
19.03
19.86
15.96
19.92
21.00
15
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.23%)
(3.26%)
—
29.70
EPS growth%
13.23
11.60
10.72
10.39
9.44
11.72
11.67
9.62
8.39
10.00
19.59
10.00
10.55
64
0.02
Bookvalue per shRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.33%
1.70%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
8.47%
5.31%
—
0.01
Dividend per shRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.01
4.42%
8.18%
—
20.47
Div yield (avg)%
24.16
25.96
27.77
25.46
24.31
22.33
22.97
24.25
24.37
24.43
28.75
24.25
24.34
87
16.47
Payout ratio%
21.80
19.57
18.38
21.29
18.53
16.67
17.01
19.10
18.81
16.01
28.23
17.01
18.67
74
340.8
Shares (diluted)M
326.0
358.0
381.4
382.2
361.3
388.5
410.2
398.9
364.0
385.9
343.3
1.32%
1.88%
34
18.68
Buyback yield%
12.04
14.23
12.28
9.44
12.07
11.81
13.98
13.71
11.16
11.01
17.96
11.81
12.06
31
0.423
D/E ratiox
0.505
0.590
0.598
0.589
0.564
0.663
0.667
0.756
0.795
0.800
0.392
0.756
0.631
32
5.549
Enterprise valueRM M
10.82
9.341
8.109
6.994
7.278
6.979
6.831
7.084
6.832
6.244
16.81
(3.02%)
(5.38%)
31
16.80
LT debtRM M
9.246
9.641
8.829
9.603
9.045
8.247
9.323
8.688
8.502
9.323
14.86
0.61%
1.44%
48
Cost of revenue
4.36%
1.00×
Operating expenses
3.18%
0.89×
Goodwill & intangibles
21.85%
Spread over hurdle
(1.75%)