11.90
RevenueRM M
12.43
12.57
12.43
12.41
12.28
12.51
12.58
12.94
13.09
13.03
12.74
1.19%
0.57%
8
26.23
Revenue growth%
12.21
12.19
10.98
12.87
10.96
13.78
14.95
12.65
10.30
11.90
29.99
12.65
12.20
53
6.25
Gross margin%
34.04
31.34
28.93
26.87
26.21
28.77
30.78
29.56
28.64
26.87
8.04
28.77
28.85
11
4.11
Operating margin%
5.04
5.38
4.22
3.45
2.68
2.62
3.36
6.25
6.61
5.73
9.52
5.73
4.63
18
13.46
Net margin%
18.79
21.38
23.33
24.43
27.26
25.47
25.17
25.20
27.73
30.63
11.33
25.47
25.19
49
13.35
P/E ratio (avg)x
12.61
12.02
13.66
15.03
17.24
18.78
20.95
24.59
24.00
26.12
32.41
24.00
18.01
69
24.06
EV/EBITx
54.61
52.05
59.78
65.19
69.84
75.19
82.51
89.50
86.39
92.06
36.04
86.39
72.51
92
22.52
FCF yield (avg)%
19.12
16.74
17.14
19.09
16.33
15.06
16.06
14.59
11.63
12.33
23.41
14.59
16.20
69
26.12
FCF margin%
21.87
24.80
26.87
27.32
25.15
23.48
23.55
23.43
21.77
22.61
29.00
23.43
23.51
41
1.397
FCF / Net incomex
0.811
0.798
0.879
0.878
0.868
1.002
1.039
1.034
1.037
1.188
1.699
1.037
0.940
25
22.79
ROIC%
6.56
6.15
4.22
3.35
3.46
1.17
2.57
2.01
0.40
3.21
13.01
2.01
3.28
16
8.39
Return on equity%
0.40
1.79
0.40
2.03
0.40
0.40
1.56
4.20
5.61
5.31
28.98
4.20
1.67
10
11.74
Return on assets%
27.01
28.82
30.77
28.54
26.84
24.69
23.74
25.76
28.26
30.53
7.18
25.76
27.63
24
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
0.22%
(0.10%)
—
5.70
EPS growth%
10.22
11.30
10.43
12.44
13.47
13.11
14.96
12.01
12.14
12.25
3.71
12.25
12.20
30
0.01
Bookvalue per shRM
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
7.12%
5.17%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.23%
5.94%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.03
—
16.09%
14.31%
—
21.71
Div yield (avg)%
12.90
15.16
15.76
17.08
16.62
13.77
14.39
16.88
14.66
12.12
2.03
14.39
14.91
52
15.26
Payout ratio%
13.10
12.30
13.28
12.01
10.70
10.12
8.48
6.54
6.63
7.67
16.05
7.67
10.41
33
0.855
Shares (diluted)B
0.945
1.042
1.013
1.116
1.164
1.250
1.372
1.339
1.331
1.336
0.848
2.79%
3.46%
68
17.11
Buyback yield%
15.38
12.61
14.72
13.39
14.59
13.11
10.30
11.08
9.12
11.64
27.92
11.08
12.86
79
1.026
D/E ratiox
0.518
0.540
0.491
0.516
0.553
0.601
0.530
0.561
0.611
0.654
1.583
0.601
0.546
14
12.22
Enterprise valueRM M
5.767
5.884
6.370
6.941
7.558
9.167
10.92
11.98
14.51
16.26
9.963
16.56%
11.52%
74
12.79
LT debtRM M
13.96
13.21
13.59
13.81
14.39
14.03
12.62
11.85
12.71
11.13
2.203
(5.01%)
(2.34%)
70
Cost of revenue
0.48%
0.99×
Operating expenses
0.60%
1.00×
Goodwill & intangibles
15.42%
Spread over hurdle
11.14%