9.117
RevenueRM M
36.45
38.47
40.22
41.41
41.96
43.10
44.39
46.09
48.19
50.37
9.811
3.72%
3.84%
41
2.98
Revenue growth%
14.72
13.57
12.43
11.01
13.52
11.44
13.39
16.23
13.95
13.75
19.11
13.75
13.54
40
16.82
Gross margin%
13.93
15.35
16.86
16.65
15.51
12.81
10.56
12.37
13.81
11.33
12.56
12.37
13.87
34
18.45
Operating margin%
30.78
33.36
34.83
33.20
32.15
32.31
33.35
33.17
35.01
37.20
27.94
33.35
33.27
47
5.41
Net margin%
24.57
23.26
25.45
25.13
26.10
23.23
25.05
27.10
29.37
29.25
26.83
27.10
25.29
59
9.589
P/E ratio (avg)x
14.32
14.47
15.06
14.16
12.92
12.21
13.21
13.59
15.28
15.01
20.88
13.59
14.24
37
13.20
EV/EBITx
19.31
18.31
16.89
15.27
14.31
16.12
16.58
16.59
15.70
16.71
18.69
16.58
16.59
33
19.08
FCF yield (avg)%
3.50
3.00
5.16
3.28
4.97
5.37
6.00
4.97
4.86
5.19
20.78
5.19
4.97
90
25.99
FCF margin%
9.02
9.86
8.92
9.41
7.59
4.91
5.37
6.16
6.14
7.06
6.43
6.14
7.33
14
0.128
FCF / Net incomex
0.988
0.926
0.894
0.877
0.764
0.679
0.580
0.502
0.442
0.414
0.744
0.502
0.722
95
20.05
ROIC%
11.89
12.49
13.06
10.92
13.53
12.05
9.23
9.17
8.83
7.82
11.07
9.17
11.40
15
29.64
Return on equity%
17.91
17.32
17.91
15.47
16.19
18.61
19.31
22.31
19.38
19.49
16.19
19.38
18.26
67
24.38
Return on assets%
22.13
21.91
24.73
21.78
20.77
18.82
16.88
19.66
19.61
19.34
4.42
19.34
20.22
66
0.02
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(4.48%)
(2.69%)
—
11.01
EPS growth%
30.11
28.17
28.01
27.43
25.57
24.97
25.03
22.08
23.42
26.33
6.05
24.97
25.95
31
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
8.60%
6.30%
—
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
0.01
2.51%
3.25%
—
—
Dividend per shRM
0.01
—
—
—
—
—
—
—
—
—
0.01
(1.47%)
(3.16%)
—
23.19
Div yield (avg)%
16.67
19.42
17.80
20.06
22.28
25.11
23.87
26.14
26.72
28.92
2.60
26.14
23.08
64
27.30
Payout ratio%
16.69
16.40
14.91
17.85
18.24
18.68
17.61
16.61
19.59
20.66
29.52
18.68
17.73
32
0.984
Shares (diluted)B
1.051
1.206
1.263
1.211
1.230
1.191
1.203
1.242
1.262
1.228
1.024
(0.03%)
1.08%
65
21.16
Buyback yield%
22.58
21.65
23.08
24.53
23.89
23.63
21.96
22.10
21.16
23.10
22.51
22.10
22.83
10
0.898
D/E ratiox
2.261
2.722
3.250
3.521
3.704
3.959
4.035
4.179
4.271
4.525
1.371
4.179
3.831
65
27.89
Enterprise valueRM M
31.69
35.06
39.98
39.77
45.20
46.37
50.91
56.25
63.96
62.45
11.76
6.68%
7.52%
56
24.65
LT debtRM M
9.847
11.30
10.71
10.14
9.862
10.18
9.669
10.72
10.16
11.23
15.96
2.63%
2.55%
77
Cost of revenue
4.02%
1.02×
Operating expenses
3.64%
0.98×
Goodwill & intangibles
20.72%
Cash and investments
19.57%