29.97
RevenueRM M
38.86
40.43
42.17
43.88
45.88
46.58
47.94
50.71
52.86
53.67
30.91
3.18%
3.50%
8
14.79
Revenue growth%
1.62
0.85
0.50
0.40
0.40
2.15
3.41
5.92
4.88
7.51
19.86
4.88
1.89
69
14.83
Gross margin%
22.75
20.12
18.27
18.17
19.67
20.07
17.86
17.08
15.06
16.22
17.52
17.08
18.22
93
16.09
Operating margin%
4.13
1.87
0.40
0.40
2.35
1.75
2.66
0.40
0.40
2.62
2.91
1.75
1.81
43
28.09
Net margin%
28.79
30.76
31.58
30.24
32.35
34.58
31.58
34.21
32.20
29.67
9.42
32.20
31.58
86
26.24
P/E ratio (avg)x
25.14
23.00
20.10
21.39
21.04
21.52
22.41
22.77
21.67
21.81
19.39
21.81
21.74
79
17.26
EV/EBITx
20.24
18.38
18.80
19.90
17.48
17.58
15.44
16.81
16.98
15.17
23.51
16.81
17.53
13
14.59
FCF yield (avg)%
3.39
2.52
4.68
7.25
8.03
9.87
10.31
10.74
13.11
15.66
9.75
10.74
8.95
22
17.12
FCF margin%
11.48
13.52
13.76
11.68
13.64
13.53
14.01
11.31
13.84
11.61
18.68
13.53
13.53
77
0.336
FCF / Net incomex
1.856
1.787
1.910
2.090
2.024
2.001
2.154
2.145
1.894
1.916
1.451
2.001
1.959
9
16.74
ROIC%
17.33
14.62
16.86
16.11
17.66
20.58
23.18
25.17
24.60
22.76
14.05
23.18
19.12
9
25.43
Return on equity%
25.29
25.90
24.52
25.47
23.24
24.64
26.55
29.20
30.93
27.95
2.49
27.95
25.69
78
6.37
Return on assets%
2.63
0.89
2.17
0.77
0.40
0.40
1.03
1.06
0.40
1.37
26.12
1.03
0.96
60
0.05
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(2.37%)
2.55%
—
22.25
EPS growth%
4.77
6.00
7.10
6.01
4.85
7.48
8.16
7.21
9.90
11.96
3.58
8.16
7.16
41
0.05
Bookvalue per shRM
0.05
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.01
4.94%
0.72%
—
0.03
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(1.53%)
0.43%
—
0.03
Dividend per shRM
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
8.59%
8.66%
—
21.34
Div yield (avg)%
23.23
25.73
28.53
25.89
26.75
23.99
24.24
22.11
22.61
20.30
20.90
22.61
24.12
24
19.19
Payout ratio%
18.88
18.17
20.29
20.40
22.80
21.12
18.90
21.44
20.28
17.75
24.16
20.28
20.29
56
0.663
Shares (diluted)B
1.057
1.199
1.289
1.478
1.788
1.827
1.833
2.116
2.208
2.635
0.648
8.06%
10.56%
59
12.67
Buyback yield%
16.01
18.13
19.62
17.90
19.32
21.56
22.57
23.81
26.38
25.05
2.81
23.81
20.59
85
0.616
D/E ratiox
0.139
0.123
0.133
0.122
0.121
0.112
0.101
0.087
0.083
0.074
0.217
0.087
0.116
73
37.24
Enterprise valueRM M
2.069
2.078
2.088
1.935
1.709
1.539
1.677
1.644
1.778
1.574
37.27
(1.63%)
(3.94%)
90
25.48
LT debtRM M
46.69
51.17
56.35
61.48
59.15
64.17
65.78
68.00
74.45
78.10
39.83
5.71%
4.93%
46
Cost of revenue
3.68%
1.02×
Operating expenses
3.75%
1.02×
Cash and investments
15.36%