19.12
RevenueRM M
16.11
15.84
16.04
16.43
16.50
16.50
16.86
17.02
16.80
17.31
20.54
0.96%
0.95%
63
4.35
Revenue growth%
9.61
9.36
9.65
12.20
10.04
10.01
8.46
6.57
9.05
10.64
25.61
9.05
9.63
33
17.45
Gross margin%
18.38
17.68
20.56
21.92
21.18
21.90
19.02
16.38
16.41
14.84
13.37
16.41
18.70
13
29.24
Operating margin%
6.47
8.03
8.68
6.16
8.87
11.47
9.77
12.33
10.03
8.87
16.21
10.03
8.87
18
7.82
Net margin%
7.48
8.75
5.85
4.54
5.84
7.07
9.46
10.81
13.44
13.41
7.31
10.81
8.11
64
37.94
P/E ratio (avg)x
20.34
22.51
22.13
22.52
22.37
22.14
25.50
27.92
28.40
29.89
18.65
27.92
22.52
93
11.08
EV/EBITx
22.29
19.96
19.13
19.93
17.58
15.30
15.24
13.25
13.03
12.71
30.58
13.25
16.44
65
27.52
FCF yield (avg)%
17.02
15.29
15.08
16.66
16.78
13.80
15.87
18.46
15.87
14.29
15.77
15.87
15.87
75
9.48
FCF margin%
5.89
7.13
6.28
5.78
6.14
5.40
7.58
10.18
8.93
7.90
22.42
7.90
6.70
79
1.429
FCF / Net incomex
1.311
1.343
1.261
1.348
1.180
1.173
1.117
1.161
1.248
1.133
0.662
1.161
1.214
9
11.47
ROIC%
0.40
1.90
1.69
0.40
2.58
2.98
5.19
6.24
5.56
6.74
5.08
5.56
2.78
79
5.80
Return on equity%
26.32
27.19
27.82
27.48
26.83
24.25
26.24
27.92
29.91
29.25
15.09
27.92
27.33
76
6.84
Return on assets%
24.56
21.61
18.98
18.65
20.71
22.84
25.83
24.69
25.88
27.78
11.44
25.83
23.70
40
0.02
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.02
(6.51%)
(5.80%)
—
21.86
EPS growth%
16.52
15.17
15.41
17.47
15.68
17.65
20.30
18.44
20.91
21.96
15.68
20.30
17.56
12
0.03
Bookvalue per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
4.78%
3.73%
—
0.01
FCF per shareRM
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.09
0.09
0.03
9.99%
7.62%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.67%
0.56%
—
3.43
Div yield (avg)%
0.79
2.57
1.10
3.08
2.13
2.33
2.03
0.58
0.40
1.57
13.46
1.57
1.80
78
28.11
Payout ratio%
26.84
25.45
26.34
23.60
20.90
18.22
18.72
16.21
17.39
16.60
13.68
17.39
19.81
39
0.710
Shares (diluted)B
1.137
1.106
1.078
1.183
1.308
1.396
1.429
1.458
1.739
1.884
0.687
7.57%
4.96%
45
6.22
Buyback yield%
21.93
20.88
18.62
19.74
22.24
21.68
23.77
24.47
23.33
24.93
28.94
23.77
22.09
24
1.410
D/E ratiox
2.437
2.722
2.717
2.709
2.821
2.784
3.018
3.282
3.766
4.514
1.030
3.282
2.803
86
17.52
Enterprise valueRM M
3.440
3.523
3.689
3.800
4.154
4.080
4.090
4.541
4.487
5.373
7.597
5.28%
4.52%
79
4.477
LT debtRM M
8.657
9.300
8.463
8.764
8.136
7.112
6.313
6.503
6.959
7.155
9.834
(2.54%)
(1.55%)
40
Cost of revenue
1.01%
1.01×
Operating expenses
0.79%
0.98×
Spread over hurdle
(0.67%)