0.263
RevenueRM M
0.496
0.518
0.562
0.587
0.628
0.664
0.692
0.749
0.816
0.865
0.292
6.60%
6.30%
48
16.17
Revenue growth%
24.28
23.38
21.40
21.73
20.38
19.65
17.87
16.88
18.71
16.30
13.36
17.87
20.02
64
8.87
Gross margin%
7.11
4.73
4.40
5.47
5.07
2.43
3.20
5.84
3.54
2.72
18.42
3.20
4.56
22
16.28
Operating margin%
15.23
17.43
18.99
17.71
17.27
18.27
17.31
18.72
17.40
17.08
8.24
17.40
17.41
30
15.45
Net margin%
2.71
3.91
1.68
0.40
1.13
0.40
0.40
1.78
0.92
0.92
19.89
0.92
1.03
78
22.87
P/E ratio (avg)x
37.03
38.86
39.96
40.85
38.42
36.86
34.88
40.18
40.73
38.53
37.93
38.53
38.70
88
19.66
EV/EBITx
24.92
29.17
28.97
34.35
36.97
37.88
39.35
42.84
45.42
49.34
32.16
42.84
37.42
74
19.30
FCF yield (avg)%
29.08
26.47
24.63
24.54
25.96
27.73
28.06
30.65
31.93
29.74
18.81
29.74
27.89
22
11.03
FCF margin%
27.21
25.83
26.59
27.24
28.17
28.13
29.63
32.37
34.24
32.32
10.27
32.32
28.15
40
0.444
FCF / Net incomex
0.216
0.210
0.196
0.219
0.234
0.243
0.267
0.294
0.281
0.325
1.736
0.281
0.239
34
23.94
ROIC%
26.23
29.16
27.08
25.39
25.57
25.74
28.22
25.33
28.15
28.28
4.38
28.15
26.65
12
29.34
Return on equity%
13.25
14.34
13.32
13.43
13.12
10.46
7.97
7.10
7.81
10.43
7.33
7.97
11.79
7
24.04
Return on assets%
12.51
12.79
15.12
17.71
19.24
20.88
21.85
21.37
22.15
21.08
17.49
21.37
20.06
82
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.66%
4.21%
—
14.81
EPS growth%
11.44
14.13
16.43
13.81
11.26
14.22
12.74
11.95
9.46
8.25
14.16
11.95
12.34
77
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
4.99%
5.58%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(5.10%)
(2.13%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(2.11%)
(6.00%)
—
22.24
Div yield (avg)%
31.47
30.30
29.25
28.99
26.80
28.31
28.62
29.70
27.84
25.86
11.84
28.31
28.80
76
17.78
Payout ratio%
7.32
7.54
7.65
9.74
11.68
13.91
16.83
17.47
16.64
14.01
24.66
16.64
12.80
55
86.85
Shares (diluted)M
83.46
75.58
70.02
76.40
79.53
77.01
68.92
65.96
60.30
56.84
89.79
(6.50%)
(4.27%)
36
15.65
Buyback yield%
2.92
2.62
2.30
3.68
1.19
0.40
3.14
3.88
3.88
4.02
3.25
3.88
3.03
84
1.518
D/E ratiox
1.935
2.264
2.653
2.650
2.972
3.181
3.545
3.749
3.906
3.879
0.964
3.749
3.076
64
0.582
Enterprise valueRM M
0.751
0.764
0.861
0.869
0.857
0.976
0.965
1.121
1.245
1.281
0.474
8.38%
4.79%
31
0.434
LT debtRM M
0.469
0.473
0.504
0.504
0.466
0.497
0.465
0.435
0.396
0.367
0.737
(4.68%)
(3.69%)
57
Cost of revenue
6.46%
1.02×
Operating expenses
6.29%
1.00×