4.511
RevenueRM M
11.60
12.29
13.29
14.57
15.67
16.58
17.77
18.87
20.43
22.34
4.920
7.35%
7.59%
76
26.74
Revenue growth%
6.25
8.83
9.92
9.37
7.16
6.77
7.17
7.14
8.77
7.35
6.90
7.17
7.26
6
28.11
Gross margin%
6.03
3.21
2.86
1.16
0.40
2.42
2.30
0.40
2.38
4.71
19.97
2.38
2.40
7
10.19
Operating margin%
19.06
16.35
13.58
16.07
17.64
16.86
15.64
13.95
12.74
10.13
5.48
13.95
15.85
73
11.29
Net margin%
17.02
14.21
14.88
15.06
13.99
13.59
12.30
10.08
9.44
10.33
7.24
10.33
13.79
22
8.045
P/E ratio (avg)x
14.06
13.48
11.60
10.61
11.47
11.78
10.77
10.59
11.38
11.63
33.08
11.38
11.53
26
31.34
EV/EBITx
35.61
36.00
31.77
34.42
37.94
33.64
36.90
39.12
37.71
36.18
11.77
36.90
36.09
32
4.82
FCF yield (avg)%
11.88
11.00
13.47
15.46
17.36
19.58
18.42
18.61
19.10
16.27
8.72
18.61
16.81
35
14.35
FCF margin%
18.48
20.29
22.78
24.98
27.85
27.61
29.86
27.84
25.28
23.07
4.53
27.61
25.13
45
0.826
FCF / Net incomex
1.885
2.101
2.162
2.345
2.559
3.062
3.399
3.514
3.914
4.440
0.744
3.514
2.811
93
10.28
ROIC%
25.48
22.57
21.83
24.39
23.06
25.09
23.76
21.12
22.95
22.00
20.06
22.95
23.01
67
17.15
Return on equity%
14.61
17.42
20.11
23.11
21.26
20.68
22.47
23.69
22.49
24.24
7.30
22.49
21.86
35
29.48
Return on assets%
5.25
6.68
6.93
6.78
7.65
5.10
4.82
5.52
3.40
3.87
6.76
4.82
5.39
79
0.06
EPSRM
0.10
0.11
0.11
0.12
0.13
0.12
0.14
0.14
0.14
0.16
0.06
4.62%
4.14%
—
2.95
EPS growth%
20.97
18.44
18.30
18.01
15.48
13.36
14.95
16.28
14.94
14.81
2.59
14.94
15.88
66
0.12
Bookvalue per shRM
0.13
0.15
0.17
0.20
0.22
0.24
0.23
0.24
0.27
0.26
0.09
2.77%
6.55%
—
0.06
FCF per shareRM
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.08
0.12
2.63%
3.29%
—
0.03
Dividend per shRM
0.11
0.11
0.11
0.12
0.11
0.12
0.13
0.14
0.14
0.15
0.13
5.59%
2.67%
—
10.29
Div yield (avg)%
18.97
18.95
21.25
23.43
24.28
21.38
20.63
20.19
20.26
19.76
12.27
20.26
20.44
68
21.72
Payout ratio%
4.43
6.45
7.68
7.27
6.98
4.68
3.83
4.89
3.00
2.70
7.82
3.83
4.79
49
117.7
Shares (diluted)M
140.7
146.4
151.5
151.1
165.1
158.5
163.0
161.3
175.1
163.6
115.7
(0.18%)
2.29%
61
6.82
Buyback yield%
4.21
4.45
5.42
7.85
8.61
10.23
11.77
14.63
14.57
12.52
13.63
12.52
9.42
78
1.112
D/E ratiox
1.481
1.457
1.397
1.552
1.618
1.561
1.763
1.813
1.820
1.943
1.427
1.813
1.590
91
10.35
Enterprise valueRM M
21.43
20.47
22.15
23.57
22.66
21.19
22.02
24.53
24.84
24.48
11.56
1.56%
2.42%
89
12.70
LT debtRM M
8.398
7.782
6.713
7.363
6.763
6.630
6.748
6.836
7.040
7.552
3.347
2.23%
(1.68%)
70
Cost of revenue
7.59%
1.00×
Operating expenses
6.97%
0.94×
Spread over hurdle
(1.65%)