72.81
RevenueRM M
83.26
89.81
97.43
103.5
110.0
121.3
130.8
140.7
154.4
167.4
74.85
8.77%
8.15%
10
25.56
Revenue growth%
14.07
12.08
15.04
15.53
17.37
18.90
17.74
19.49
21.02
19.96
22.37
19.49
17.55
73
20.46
Gross margin%
28.93
28.44
26.86
26.14
27.59
26.61
25.09
23.47
22.49
25.15
9.74
25.09
26.38
60
25.16
Operating margin%
23.13
20.14
18.26
18.14
20.84
20.61
18.54
19.06
19.54
17.04
14.93
19.06
19.30
12
24.95
Net margin%
15.53
14.75
12.66
13.46
14.84
11.89
10.92
8.57
7.24
6.83
8.82
8.57
12.28
52
31.39
P/E ratio (avg)x
42.92
44.14
47.87
47.14
53.49
53.45
52.73
51.33
58.72
58.76
13.18
53.45
52.03
11
19.92
EV/EBITx
6.466
6.840
7.467
8.477
8.105
8.202
9.517
10.90
11.07
11.96
31.61
10.90
8.339
93
9.80
FCF yield (avg)%
22.75
24.89
22.17
22.90
22.57
20.82
21.92
21.20
20.53
18.85
16.16
20.82
22.04
67
23.85
FCF margin%
2.50
0.71
0.40
2.49
2.44
5.03
5.22
2.59
2.26
4.84
21.33
4.84
2.49
90
1.577
FCF / Net incomex
1.045
1.143
1.064
0.963
0.976
0.963
0.915
0.838
0.783
0.880
0.774
0.880
0.963
66
13.51
ROIC%
17.56
20.33
19.57
20.77
19.96
21.61
23.61
21.73
22.32
22.88
25.06
22.32
21.19
90
2.74
Return on equity%
34.92
33.86
31.18
32.51
34.89
33.71
31.32
33.62
33.74
35.22
2.39
33.71
33.73
56
4.11
Return on assets%
14.78
14.08
12.93
15.69
17.75
15.50
16.24
18.61
21.34
18.56
9.97
18.56
15.97
30
0.03
EPSRM
0.06
0.07
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
(5.57%)
(6.29%)
—
21.09
EPS growth%
23.70
24.15
25.93
27.40
27.41
29.33
26.99
29.69
32.55
30.97
5.95
29.69
27.40
88
0.05
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.06
1.29%
(0.21%)
—
0.03
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
(4.80%)
(1.16%)
—
0.05
Dividend per shRM
0.04
0.04
0.04
0.05
0.04
0.05
0.04
0.05
0.05
0.05
0.02
3.12%
2.16%
—
4.84
Div yield (avg)%
10.60
13.42
14.00
12.78
13.67
12.37
14.59
12.17
9.61
9.54
16.82
12.17
12.57
46
19.27
Payout ratio%
10.74
13.62
16.58
17.11
19.52
20.26
17.99
15.84
18.64
17.78
29.24
17.99
17.45
30
0.726
Shares (diluted)B
1.087
1.046
1.097
1.200
1.319
1.561
1.501
1.783
1.880
2.014
0.693
8.83%
6.68%
67
14.82
Buyback yield%
22.73
21.51
21.98
22.79
22.06
20.80
20.73
18.54
20.26
22.02
3.45
20.73
21.74
72
1.400
D/E ratiox
1.452
1.457
1.436
1.568
1.481
1.603
1.436
1.371
1.465
1.598
1.445
1.465
1.461
76
64.97
Enterprise valueRM M
46.52
47.54
47.79
51.39
46.92
50.31
48.34
47.66
51.22
52.87
15.62
2.42%
0.01%
60
89.98
LT debtRM M
22.96
21.49
21.47
19.54
19.98
21.66
21.00
22.50
19.45
18.43
48.53
(1.60%)
(2.82%)
51
Cost of revenue
8.22%
1.01×
Operating expenses
8.41%
1.03×
Goodwill & intangibles
18.86%
Spread over hurdle
15.47%