26.87
RevenueRM M
15.60
15.98
16.81
17.67
18.38
18.89
19.63
20.21
20.98
21.83
27.66
3.50%
3.91%
54
18.96
Revenue growth%
26.57
27.92
30.58
33.05
31.90
33.20
31.97
30.29
29.57
30.55
29.82
30.55
30.56
57
4.68
Gross margin%
11.40
10.18
11.07
12.47
12.15
11.09
11.68
9.59
11.47
13.26
20.62
11.47
11.43
91
14.01
Operating margin%
6.86
8.22
9.13
10.96
9.58
11.06
10.00
11.89
14.36
15.08
28.74
11.89
10.48
8
21.67
Net margin%
26.80
28.28
30.91
33.34
31.36
29.47
28.68
31.53
30.66
33.49
17.86
30.66
30.78
42
29.44
P/E ratio (avg)x
6.130
5.739
4.936
5.035
4.608
3.975
3.394
3.626
3.553
3.473
36.84
3.553
4.292
15
6.263
EV/EBITx
24.23
28.68
31.49
31.11
35.97
42.15
48.32
47.03
46.76
45.97
23.69
46.76
39.06
61
4.52
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
3.18
1.93
1.33
2.56
3.27
11.39
2.56
0.86
64
20.05
FCF margin%
12.22
11.93
12.11
12.79
12.62
10.96
13.25
15.61
16.79
15.22
26.32
15.22
12.70
41
1.552
FCF / Net incomex
0.409
0.377
0.406
0.424
0.476
0.516
0.538
0.515
0.498
0.467
0.317
0.515
0.471
33
16.75
ROIC%
16.21
15.35
16.60
15.39
13.88
15.94
17.32
17.61
20.03
19.17
20.84
17.61
16.41
12
21.22
Return on equity%
18.79
19.56
17.41
19.80
18.75
17.27
17.45
15.16
12.27
9.60
29.45
15.16
17.43
91
3.88
Return on assets%
15.55
13.40
13.99
12.32
9.67
12.01
11.29
11.24
9.88
11.43
26.44
11.29
11.72
94
0.04
EPSRM
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
8.03%
6.52%
—
4.89
EPS growth%
27.80
26.27
26.53
27.31
25.55
25.35
23.75
26.17
27.75
25.06
3.90
25.35
26.22
87
0.05
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.05
(3.84%)
(2.10%)
—
0.03
FCF per shareRM
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.10%
(3.64%)
—
0.01
Dividend per shRM
0.06
0.07
0.07
0.08
0.09
0.11
0.10
0.10
0.12
0.12
0.03
4.73%
7.70%
—
22.39
Div yield (avg)%
19.48
18.26
20.31
20.09
20.03
17.45
16.47
13.81
11.08
13.10
14.41
13.81
17.86
71
10.47
Payout ratio%
9.24
10.39
9.51
11.70
9.16
10.74
12.82
15.42
13.41
13.57
7.33
13.41
11.22
45
210.3
Shares (diluted)M
189.3
198.7
213.7
232.6
229.5
227.9
208.2
185.0
175.3
175.9
207.6
(5.18%)
(0.66%)
51
10.49
Buyback yield%
19.20
16.38
14.63
16.82
16.45
17.09
16.24
18.32
17.33
15.31
23.94
17.09
16.64
62
1.592
D/E ratiox
0.623
0.688
0.689
0.685
0.675
0.727
0.779
0.794
0.701
0.691
0.709
0.727
0.690
58
18.55
Enterprise valueRM M
7.870
7.332
7.384
8.195
7.559
7.292
8.162
8.686
9.538
10.83
18.87
7.47%
2.76%
88
25.26
LT debtRM M
17.90
19.72
20.72
21.68
23.49
21.75
25.07
24.24
27.66
27.16
16.93
2.94%
5.13%
66
Cost of revenue
4.01%
1.01×
Operating expenses
3.38%
0.95×
Cash and investments
15.14%