41.12
RevenueRM M
45.37
47.90
51.11
53.82
57.25
61.61
65.58
69.33
74.70
82.21
44.07
7.51%
6.96%
88
4.85
Revenue growth%
29.67
28.54
28.40
27.46
28.25
29.84
28.36
27.30
30.29
29.99
8.05
29.84
28.47
84
18.61
Gross margin%
14.56
14.45
11.49
10.69
10.33
11.50
13.92
15.36
16.06
14.08
28.46
14.08
14.00
26
19.10
Operating margin%
12.58
10.84
9.91
9.18
7.89
6.54
5.41
2.90
3.09
2.64
28.22
3.09
7.21
33
22.94
Net margin%
6.00
7.95
9.85
9.27
11.07
10.10
11.41
9.02
9.73
7.04
2.72
9.73
9.50
58
10.36
P/E ratio (avg)x
47.47
50.46
54.99
59.80
67.82
78.87
87.30
90.28
93.94
92.89
17.24
90.28
73.34
12
24.61
EV/EBITx
18.90
17.98
17.21
18.33
19.69
18.27
17.18
16.55
17.68
18.47
10.10
17.68
18.12
14
23.50
FCF yield (avg)%
18.38
20.77
20.61
22.55
24.88
24.49
22.95
20.42
19.08
16.79
13.93
20.42
20.69
33
25.47
FCF margin%
7.25
8.57
10.48
8.82
9.07
11.32
9.94
8.70
8.01
10.42
27.35
9.94
8.95
68
1.794
FCF / Net incomex
1.127
1.237
1.320
1.452
1.524
1.666
1.589
1.717
1.849
1.881
1.214
1.717
1.556
9
26.10
ROIC%
17.33
18.51
18.19
15.73
18.35
17.66
18.50
20.37
22.52
23.90
17.68
20.37
18.42
86
6.46
Return on equity%
16.04
17.40
19.01
21.22
19.20
19.96
21.71
21.33
20.78
19.40
16.28
20.78
19.68
49
28.03
Return on assets%
7.96
6.47
6.02
4.53
7.04
6.64
5.09
3.05
2.56
0.67
15.42
3.05
5.55
67
0.09
EPSRM
0.16
0.16
0.15
0.14
0.14
0.14
0.15
0.15
0.15
0.15
0.09
1.29%
1.13%
—
29.34
EPS growth%
5.82
3.05
3.76
2.83
4.26
2.06
1.90
4.32
4.48
4.63
19.47
4.32
4.01
49
0.18
Bookvalue per shRM
0.30
0.33
0.34
0.36
0.39
0.41
0.39
0.46
0.53
0.63
0.18
10.40%
7.91%
—
0.04
FCF per shareRM
0.08
0.07
0.06
0.06
0.06
0.07
0.07
0.07
0.06
0.06
0.04
(0.29%)
(2.33%)
—
0.03
Dividend per shRM
0.09
0.09
0.09
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.09
(3.63%)
(2.47%)
—
18.35
Div yield (avg)%
14.13
13.20
15.66
13.30
14.90
14.87
13.50
13.06
10.89
8.70
4.61
13.06
13.40
9
12.09
Payout ratio%
2.22
4.94
3.54
4.08
5.61
3.91
2.36
1.48
3.55
4.79
26.37
3.55
3.73
82
0.427
Shares (diluted)B
0.579
0.572
0.660
0.780
0.759
0.796
0.867
0.893
1.039
1.172
0.419
9.07%
7.19%
88
4.18
Buyback yield%
25.02
27.78
30.31
32.59
30.06
28.91
29.72
29.21
31.61
31.89
9.68
29.72
29.89
72
1.433
D/E ratiox
0.862
1.007
1.078
1.230
1.282
1.435
1.469
1.451
1.641
1.619
1.150
1.469
1.358
7
66.11
Enterprise valueRM M
69.24
79.27
76.63
81.57
95.22
95.86
100.5
108.1
110.1
104.7
42.79
1.91%
5.34%
18
8.952
LT debtRM M
67.38
70.28
83.73
84.15
85.49
86.26
97.70
104.3
112.7
119.9
43.83
7.00%
7.14%
92
Cost of revenue
6.96%
1.00×
Operating expenses
6.42%
0.95×
Goodwill & intangibles
13.65%