32.34
RevenueRM M
36.74
39.26
41.28
42.57
44.63
46.57
48.67
51.03
53.72
56.71
34.95
4.91%
5.01%
9
18.31
Revenue growth%
17.02
17.98
20.04
20.50
22.59
23.04
23.14
23.92
22.56
25.37
4.04
23.14
22.58
51
19.18
Gross margin%
11.18
9.41
7.58
9.68
8.81
6.14
4.09
2.24
5.10
2.87
2.61
4.09
6.86
23
4.33
Operating margin%
16.97
17.00
19.90
20.58
20.20
21.94
19.46
17.55
20.18
17.67
22.31
19.46
19.68
17
8.51
Net margin%
4.78
7.36
7.63
10.41
12.14
12.25
11.03
11.36
12.67
10.16
25.52
11.36
10.72
55
9.310
P/E ratio (avg)x
20.08
18.67
18.02
15.51
14.40
12.30
11.23
9.838
10.07
9.149
21.44
10.07
13.35
22
25.75
EV/EBITx
22.96
23.63
26.60
30.93
33.97
33.73
32.26
32.47
31.79
30.66
35.61
32.26
31.36
34
20.28
FCF yield (avg)%
11.02
13.25
15.08
12.55
9.90
9.43
12.27
9.73
8.87
11.42
29.13
9.73
11.22
17
22.79
FCF margin%
19.89
22.66
21.72
23.05
24.85
26.49
24.28
24.76
25.54
24.66
27.25
24.76
24.47
66
1.445
FCF / Net incomex
0.171
0.178
0.180
0.182
0.214
0.211
0.216
0.218
0.213
0.251
1.386
0.216
0.212
35
5.38
ROIC%
22.87
24.15
26.76
27.23
25.61
28.10
25.59
28.11
25.12
25.45
15.18
25.59
25.60
6
5.67
Return on equity%
21.38
20.88
23.20
24.92
25.57
27.74
29.40
28.21
29.88
27.20
9.10
28.21
26.39
24
8.05
Return on assets%
22.85
24.79
22.29
21.26
22.60
21.07
23.27
25.08
24.44
22.91
10.00
23.27
22.88
88
0.03
EPSRM
0.08
0.08
0.09
0.09
0.09
0.09
0.08
0.09
0.09
0.09
0.03
0.48%
3.22%
—
24.57
EPS growth%
22.42
24.63
27.23
28.41
25.51
24.62
21.91
22.77
24.59
26.02
3.57
24.59
24.62
62
0.03
Bookvalue per shRM
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.11
0.02
8.03%
6.62%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
4.03%
4.87%
—
0.02
Dividend per shRM
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.02
(0.22%)
0.54%
—
25.79
Div yield (avg)%
25.58
24.73
24.93
25.18
25.97
27.35
26.18
27.26
25.07
23.21
3.49
26.18
25.38
92
15.15
Payout ratio%
9.17
9.28
12.24
9.73
11.52
12.63
14.35
15.53
17.65
17.05
12.90
15.53
12.44
86
0.657
Shares (diluted)B
1.026
1.048
1.201
1.328
1.526
1.546
1.675
1.893
2.194
2.165
0.636
7.24%
8.30%
69
22.86
Buyback yield%
26.69
24.17
22.46
20.32
18.23
18.16
19.78
21.81
21.28
21.53
24.97
21.28
21.40
19
0.517
D/E ratiox
1.870
1.875
1.765
1.880
2.103
2.078
2.211
2.568
2.651
2.952
0.152
2.568
2.091
13
44.74
Enterprise valueRM M
81.32
72.54
80.42
86.83
89.08
95.43
90.59
81.37
74.85
75.95
75.27
(3.14%)
(0.36%)
77
44.74
LT debtRM M
87.11
81.12
82.19
95.98
107.9
115.9
115.8
131.3
136.2
140.6
13.16
5.43%
5.27%
69
Cost of revenue
5.01%
1.00×
Operating expenses
5.14%
1.01×
Cash and investments
16.59%
Spread over hurdle
(4.61%)