19.22
RevenueRM M
17.57
18.79
20.09
21.68
23.28
24.69
25.73
26.72
27.91
30.19
20.64
5.34%
6.19%
70
10.30
Revenue growth%
9.63
8.77
10.97
9.15
9.46
9.58
8.71
6.40
3.86
6.65
15.46
6.65
8.96
60
10.97
Gross margin%
12.31
11.80
11.06
8.51
8.27
9.07
10.51
11.71
14.09
15.19
10.65
11.71
11.39
84
23.08
Operating margin%
29.76
28.89
30.60
32.65
32.59
30.18
29.17
27.22
24.34
21.84
17.74
27.22
29.47
77
9.08
Net margin%
18.41
17.10
14.54
14.14
16.76
17.19
18.28
15.36
15.44
18.10
12.00
17.19
16.93
39
9.248
P/E ratio (avg)x
17.63
19.05
18.85
22.07
24.46
23.65
24.68
23.83
23.31
27.59
8.817
23.83
23.48
75
36.04
EV/EBITx
73.41
76.14
77.89
85.54
83.79
92.58
89.45
88.93
88.43
87.41
8.796
88.93
86.47
51
28.64
FCF yield (avg)%
19.57
18.60
17.73
19.44
21.47
21.30
18.48
19.77
21.15
19.50
7.10
19.77
19.53
32
19.30
FCF margin%
8.55
11.20
11.79
12.58
14.74
12.08
14.33
12.28
9.38
7.11
29.43
12.08
11.94
83
1.171
FCF / Net incomex
0.166
0.155
0.164
0.163
0.164
0.145
0.134
0.135
0.138
0.143
0.503
0.138
0.150
59
17.71
ROIC%
20.11
18.83
16.96
17.32
16.34
16.00
18.26
20.87
20.82
19.60
11.99
19.60
18.54
36
9.97
Return on equity%
15.00
15.71
14.94
17.93
19.94
18.46
18.02
19.19
22.16
19.91
14.77
19.19
18.24
25
9.48
Return on assets%
17.77
19.65
19.51
18.62
21.28
19.87
20.18
21.09
22.77
23.14
19.67
21.09
20.03
40
0.05
EPSRM
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
1.44%
1.68%
—
19.02
EPS growth%
14.74
13.61
14.73
14.75
15.49
17.05
15.68
15.12
16.48
16.74
17.71
16.48
15.30
61
0.02
Bookvalue per shRM
0.08
0.08
0.08
0.08
0.07
0.08
0.08
0.09
0.09
0.09
0.03
5.64%
3.21%
—
0.06
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(3.76%)
(4.59%)
—
0.03
Dividend per shRM
0.07
0.07
0.08
0.07
0.07
0.08
0.08
0.09
0.09
0.11
0.06
7.02%
5.18%
—
29.22
Div yield (avg)%
22.09
24.10
24.81
21.91
19.68
19.45
19.46
21.98
19.27
17.54
25.09
19.45
20.80
32
12.91
Payout ratio%
5.96
4.63
7.46
7.41
7.33
9.84
7.62
8.88
10.79
12.46
25.04
9.84
7.54
57
216.4
Shares (diluted)M
360.1
368.7
376.0
413.2
383.2
439.6
423.5
440.8
409.4
413.9
224.1
1.56%
2.48%
90
28.00
Buyback yield%
12.67
11.52
9.14
9.52
6.80
8.39
11.32
12.14
10.48
10.12
11.53
10.48
10.30
40
0.660
D/E ratiox
1.395
1.517
1.698
1.730
1.704
1.555
1.386
1.317
1.427
1.438
0.690
1.427
1.478
88
10.16
Enterprise valueRM M
14.26
14.22
13.08
15.04
15.05
16.16
15.51
14.62
14.14
12.91
25.87
(3.02%)
0.17%
31
15.70
LT debtRM M
9.938
9.510
10.00
11.37
10.59
12.01
11.17
11.33
12.44
12.93
16.64
4.08%
2.04%
85
Cost of revenue
6.52%
1.03×
Operating expenses
6.23%
1.00×
Spread over hurdle
(1.08%)