35.48
RevenueRM M
44.05
45.12
46.71
48.94
50.76
54.42
56.03
57.46
60.75
64.11
36.61
4.78%
4.47%
49
19.51
Revenue growth%
18.28
18.43
20.92
19.18
20.80
22.52
23.83
25.46
28.25
28.54
27.93
25.46
21.72
44
14.20
Gross margin%
27.95
29.89
27.34
26.15
24.70
24.31
24.44
24.30
26.29
27.81
21.67
24.44
26.22
14
14.23
Operating margin%
14.25
15.75
15.54
13.53
12.82
14.78
14.48
15.48
14.41
14.23
10.69
14.48
14.45
60
18.47
Net margin%
11.04
12.97
15.90
16.64
18.67
21.41
20.46
19.07
17.37
18.15
17.69
19.07
17.76
64
33.36
P/E ratio (avg)x
10.32
10.65
10.17
10.84
11.74
11.29
11.90
13.35
13.26
12.63
18.61
12.63
11.52
71
18.35
EV/EBITx
17.17
17.78
18.08
19.46
19.10
22.88
27.45
30.12
35.17
38.57
31.85
30.12
21.17
75
10.29
FCF yield (avg)%
29.97
31.21
31.40
30.76
33.70
31.55
31.49
28.99
29.18
30.07
26.71
30.07
30.99
93
7.27
FCF margin%
23.37
21.48
23.90
24.26
26.36
25.88
23.82
22.91
23.42
22.35
29.86
23.42
23.62
16
0.881
FCF / Net incomex
1.730
1.989
2.270
2.530
2.856
3.468
4.214
4.978
5.410
6.093
0.584
4.978
3.162
21
2.96
ROIC%
0.65
0.40
0.40
2.19
4.10
2.57
2.70
1.48
1.85
0.40
12.60
1.85
1.66
59
12.19
Return on equity%
16.15
13.98
15.26
13.11
14.75
13.20
10.22
12.36
14.86
13.58
19.08
13.20
13.78
45
11.47
Return on assets%
11.11
9.28
10.82
13.50
12.56
11.92
14.65
16.72
14.25
16.18
5.17
14.65
13.03
92
0.41
EPSRM
0.17
0.17
0.15
0.15
0.13
0.13
0.12
0.13
0.12
0.13
0.45
(1.36%)
(4.11%)
—
14.80
EPS growth%
3.05
5.30
3.68
5.89
2.91
4.59
2.87
4.01
4.96
2.53
22.37
4.01
3.84
23
0.15
Bookvalue per shRM
0.49
0.51
0.58
0.66
0.72
0.80
0.79
0.76
0.73
0.80
0.33
2.24%
5.84%
—
0.27
FCF per shareRM
0.23
0.22
0.23
0.23
0.21
0.23
0.25
0.25
0.26
0.26
0.10
4.29%
1.83%
—
0.31
Dividend per shRM
0.39
0.39
0.37
0.37
0.43
0.47
0.53
0.58
0.61
0.61
0.13
6.90%
5.60%
—
8.34
Div yield (avg)%
4.15
1.68
3.93
2.32
1.83
3.69
5.60
4.87
3.59
2.35
26.61
3.69
3.64
31
18.92
Payout ratio%
26.19
24.30
25.29
24.63
24.97
23.57
23.38
26.14
26.19
27.08
6.44
26.14
25.13
20
143.6
Shares (diluted)M
112.0
111.7
97.94
88.60
86.17
83.22
77.83
75.11
76.63
80.83
143.2
(1.27%)
(4.38%)
62
17.98
Buyback yield%
8.67
10.27
12.34
10.35
11.48
11.52
11.93
13.74
14.64
16.49
10.10
13.74
11.73
73
0.629
D/E ratiox
1.924
2.005
2.222
2.208
2.112
1.863
2.016
1.783
1.581
1.505
0.716
1.783
1.964
17
35.99
Enterprise valueRM M
53.21
51.93
49.78
57.07
58.88
56.91
59.34
63.27
67.93
62.67
18.95
1.25%
3.07%
77
22.91
LT debtRM M
2.945
2.910
2.623
2.576
2.477
2.284
2.294
2.048
1.885
1.743
28.28
(6.78%)
(4.75%)
31
Cost of revenue
4.79%
1.03×
Operating expenses
3.90%
0.95×
Goodwill & intangibles
17.17%
Spread over hurdle
28.75%