42.92
RevenueRM M
45.94
47.80
50.64
52.70
56.64
58.73
63.04
67.80
72.04
77.61
45.42
6.50%
5.97%
42
18.23
Revenue growth%
0.53
3.25
6.06
7.29
4.46
2.97
1.95
4.60
3.36
5.68
14.65
3.36
3.91
93
11.10
Gross margin%
21.99
22.62
25.19
28.11
25.59
25.84
27.99
28.67
26.30
26.90
6.86
26.90
26.07
45
22.16
Operating margin%
13.23
14.24
16.77
19.49
17.23
18.86
20.77
19.88
17.17
17.52
27.36
18.86
17.38
24
2.64
Net margin%
25.37
27.39
26.07
25.52
25.05
27.34
29.42
28.40
26.47
28.30
13.92
28.30
26.91
8
8.351
P/E ratio (avg)x
26.11
22.90
22.05
21.04
21.42
21.40
23.41
23.87
21.53
19.70
17.34
21.53
21.79
61
18.24
EV/EBITx
46.45
47.65
49.53
59.57
71.55
74.55
73.76
86.90
97.60
102.7
20.95
86.90
72.65
29
14.72
FCF yield (avg)%
30.28
29.15
29.36
26.57
26.55
23.70
24.44
24.13
25.88
24.04
28.07
24.13
26.21
37
19.82
FCF margin%
10.37
12.82
15.31
14.24
12.51
11.55
14.24
16.50
19.46
16.49
23.64
16.49
14.24
11
0.618
FCF / Net incomex
0.393
0.451
0.463
0.456
0.477
0.464
0.454
0.448
0.519
0.526
1.450
0.464
0.460
7
12.11
ROIC%
16.05
18.74
17.49
15.56
12.57
14.86
12.26
11.83
12.02
9.23
2.63
12.02
13.71
95
6.53
Return on equity%
11.78
9.61
7.83
8.06
5.37
7.66
5.89
5.05
2.61
0.80
19.09
5.05
6.78
75
2.01
Return on assets%
23.77
24.01
25.07
24.88
25.39
25.18
22.97
24.08
24.89
23.36
9.30
24.08
24.48
12
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
(4.29%)
(5.28%)
—
22.18
EPS growth%
18.91
17.71
17.58
17.50
18.27
16.98
19.57
19.46
16.73
16.53
4.09
16.98
17.64
72
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
1.56%
(0.03%)
—
0.01
FCF per shareRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
2.88%
4.44%
—
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
0.01
3.05%
2.33%
—
28.93
Div yield (avg)%
18.58
15.99
14.97
15.99
14.54
12.43
9.68
9.90
7.84
4.93
26.16
9.68
13.48
12
12.44
Payout ratio%
26.22
25.21
27.51
28.54
26.85
24.58
24.32
25.20
27.61
28.97
12.49
25.20
26.54
49
8.022
Shares (diluted)B
13.57
13.73
13.60
15.90
15.41
16.87
19.33
21.74
20.62
23.19
7.707
8.51%
6.64%
43
9.81
Buyback yield%
14.62
14.98
12.52
10.28
7.42
9.29
11.44
13.48
14.95
13.54
28.61
13.48
13.00
72
0.282
D/E ratiox
1.496
1.536
1.680
1.735
1.581
1.694
1.798
1.973
2.153
2.084
0.503
1.973
1.715
11
35.07
Enterprise valueRM M
20.65
20.69
20.84
24.57
27.38
27.43
27.35
28.86
34.30
37.92
9.660
6.73%
6.41%
47
76.41
LT debtRM M
42.34
39.77
38.55
40.33
38.21
42.20
40.68
39.26
37.84
35.88
89.66
(1.25%)
(1.62%)
67
Cost of revenue
5.94%
1.00×
Operating expenses
6.76%
1.08×
Goodwill & intangibles
17.67%
Cash and investments
15.60%
Spread over hurdle
(1.43%)