3.464
RevenueRM M
9.173
9.926
10.70
11.35
12.35
13.24
14.48
15.34
16.87
18.58
3.657
8.51%
8.02%
8
22.72
Revenue growth%
16.73
19.37
20.33
17.48
16.01
17.33
18.09
16.54
18.15
15.51
23.74
17.33
17.40
74
9.06
Gross margin%
4.67
7.61
5.67
3.29
4.10
1.56
4.56
4.23
5.47
7.52
15.76
4.56
4.62
70
3.81
Operating margin%
25.24
23.55
26.22
26.99
28.69
26.65
26.31
28.01
26.74
24.65
9.02
26.65
26.48
30
9.43
Net margin%
31.73
32.37
34.48
35.13
37.91
39.02
36.89
39.18
41.51
43.06
28.59
39.18
37.40
29
33.11
P/E ratio (avg)x
24.99
26.90
26.50
27.03
27.37
29.54
30.09
30.96
29.02
28.28
22.79
29.54
27.83
24
20.21
EV/EBITx
16.80
16.55
18.87
18.64
20.46
22.95
22.14
22.02
21.93
23.97
34.98
22.14
21.20
26
7.13
FCF yield (avg)%
3.31
0.95
1.02
0.40
0.40
2.97
5.34
4.87
6.40
6.82
10.04
5.34
3.14
19
14.48
FCF margin%
27.53
27.66
27.71
28.73
26.32
26.08
24.55
23.43
20.90
21.49
7.49
23.43
26.20
33
0.717
FCF / Net incomex
1.068
1.212
1.344
1.267
1.421
1.451
1.569
1.772
1.648
1.877
1.724
1.648
1.436
81
16.00
ROIC%
10.27
12.28
14.19
16.79
17.67
20.60
19.61
18.83
17.01
15.67
7.59
18.83
16.90
52
6.68
Return on equity%
3.15
0.66
0.79
3.31
0.84
0.40
0.40
0.40
0.40
0.40
8.60
0.40
0.53
82
18.39
Return on assets%
24.59
27.01
28.56
28.48
26.71
28.77
30.56
27.94
30.23
31.20
18.36
30.23
28.52
17
0.02
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
6.64%
2.86%
—
26.99
EPS growth%
12.65
15.43
18.18
18.94
17.89
19.06
19.19
20.44
18.01
17.07
18.19
19.06
18.10
44
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.23%)
3.28%
—
0.02
FCF per shareRM
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
5.80%
4.41%
—
—
Dividend per shRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
8.14%
9.45%
—
7.40
Div yield (avg)%
21.65
23.07
22.53
24.79
25.21
24.91
23.92
22.82
21.25
22.90
4.02
22.90
22.98
11
29.37
Payout ratio%
35.91
38.74
39.64
36.68
37.19
39.95
40.57
41.85
43.33
41.29
21.56
41.29
39.79
32
304.3
Shares (diluted)M
343.5
347.9
358.3
332.2
304.4
337.0
297.5
259.8
229.4
244.5
313.8
(4.29%)
(3.71%)
24
8.08
Buyback yield%
23.51
24.81
26.48
27.05
26.32
28.19
25.71
25.75
23.21
21.15
16.28
25.71
25.73
71
1.625
D/E ratiox
2.840
3.147
3.210
3.228
3.836
4.084
4.493
4.474
4.791
5.664
0.997
4.493
3.960
33
8.836
Enterprise valueRM M
5.550
5.862
6.419
5.734
5.746
6.263
5.997
6.092
5.865
5.442
5.460
(1.08%)
(0.29%)
93
3.143
LT debtRM M
10.29
11.19
12.09
13.86
14.08
14.70
13.63
12.45
12.71
14.17
10.73
0.13%
2.99%
12
Cost of revenue
8.13%
1.01×
Operating expenses
8.48%
1.04×
Property and equipment
21.14%