14.74
RevenueRM M
19.56
20.52
21.52
22.53
24.05
24.77
26.01
27.68
29.11
30.11
16.36
4.60%
4.81%
64
6.65
Revenue growth%
9.89
11.30
11.01
9.18
7.93
8.06
8.34
7.29
4.54
6.79
11.95
7.29
8.20
32
23.95
Gross margin%
28.79
28.12
30.52
33.02
34.84
34.46
33.32
31.17
31.22
31.06
28.18
31.22
31.19
93
9.73
Operating margin%
5.15
4.55
3.69
2.10
0.40
2.36
2.71
2.70
5.50
3.72
13.29
2.71
3.20
37
4.22
Net margin%
19.44
19.58
21.51
20.59
22.19
23.63
25.66
27.81
25.54
25.40
6.14
25.54
22.91
66
12.63
P/E ratio (avg)x
13.42
13.00
13.54
15.00
14.02
12.99
14.83
14.26
13.26
15.27
12.77
14.26
13.78
90
22.39
EV/EBITx
28.34
25.46
25.59
28.34
25.72
25.34
22.67
20.26
19.54
17.97
33.47
20.26
25.40
80
20.91
FCF yield (avg)%
22.16
22.81
22.56
21.52
21.75
21.82
19.29
17.95
15.31
16.76
26.34
17.95
21.64
40
5.68
FCF margin%
7.97
8.79
11.00
10.29
7.79
6.49
5.04
7.37
8.17
7.83
3.04
7.37
7.90
61
1.142
FCF / Net incomex
1.401
1.325
1.410
1.536
1.649
1.564
1.704
1.608
1.669
1.706
1.408
1.669
1.586
38
29.02
ROIC%
13.54
16.00
16.34
15.53
12.94
12.83
12.12
11.94
9.15
7.91
16.62
11.94
12.88
14
12.07
Return on equity%
22.65
22.88
23.37
25.41
25.34
25.97
28.92
28.43
27.66
24.76
9.84
27.66
25.37
68
10.14
Return on assets%
24.96
26.35
28.01
26.54
28.08
25.81
25.71
27.07
27.72
26.19
9.37
26.19
26.44
79
0.01
EPSRM
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
5.17%
2.45%
—
29.83
EPS growth%
6.63
7.42
9.17
11.20
10.04
7.16
6.44
6.12
4.76
5.76
26.77
6.12
6.90
67
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.02
11.79%
9.04%
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
(3.26%)
(3.26%)
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
(2.48%)
(3.97%)
—
23.65
Div yield (avg)%
21.81
20.68
20.10
20.34
19.88
20.79
22.45
19.62
17.56
19.84
19.84
19.84
20.22
31
28.79
Payout ratio%
31.55
33.68
33.14
34.34
36.53
36.22
36.62
39.54
36.95
37.94
16.51
36.95
36.38
14
0.509
Shares (diluted)B
0.757
0.755
0.859
0.822
0.915
1.055
1.015
0.997
1.170
1.303
0.494
7.33%
5.77%
82
27.32
Buyback yield%
21.40
19.33
17.98
19.31
18.85
17.83
18.96
21.11
20.50
18.83
25.62
18.96
19.13
12
1.590
D/E ratiox
1.908
2.005
1.861
1.793
1.890
1.897
1.901
2.196
2.305
2.628
1.490
2.196
1.904
75
20.19
Enterprise valueRM M
11.83
12.53
14.05
14.16
15.91
15.78
17.80
17.98
17.95
19.12
3.480
3.75%
5.56%
69
14.65
LT debtRM M
18.57
16.52
16.30
15.86
17.14
16.94
17.58
17.36
19.18
18.33
22.24
1.35%
(1.27%)
77
Cost of revenue
4.54%
0.97×
Operating expenses
6.35%
1.16×
Goodwill & intangibles
19.07%