14.16
RevenueRM M
10.97
12.01
13.05
14.44
15.60
16.61
17.95
19.05
20.23
22.07
15.32
7.19%
7.99%
46
17.81
Revenue growth%
30.75
30.76
28.43
27.00
25.65
23.48
23.75
23.61
25.05
28.03
28.77
23.75
26.33
51
17.90
Gross margin%
4.92
6.25
4.26
5.00
7.83
5.14
6.03
7.44
5.29
3.07
5.16
5.29
5.21
16
15.82
Operating margin%
25.08
23.39
26.03
26.90
27.32
27.27
24.49
22.58
25.03
25.39
11.66
25.03
25.23
30
22.34
Net margin%
20.12
18.23
18.99
20.55
18.24
16.96
18.20
18.91
18.77
18.96
9.30
18.77
18.84
68
14.95
P/E ratio (avg)x
31.74
36.12
37.98
39.79
42.47
43.92
48.05
45.61
41.61
37.88
7.758
43.92
40.70
17
9.521
EV/EBITx
17.26
14.90
15.30
15.62
14.79
13.40
11.51
11.30
9.845
9.925
23.12
11.30
14.09
31
8.87
FCF yield (avg)%
16.92
17.18
19.53
20.05
17.58
16.45
14.09
15.51
15.19
18.05
7.83
15.51
17.05
9
17.87
FCF margin%
26.67
27.35
30.10
30.86
32.43
31.76
29.52
32.40
34.47
36.55
10.59
32.40
31.31
11
0.647
FCF / Net incomex
2.042
2.057
2.206
2.262
2.555
3.073
3.710
4.059
4.368
4.424
1.364
4.059
2.814
15
14.68
ROIC%
6.77
9.75
12.41
12.12
14.79
15.29
17.47
14.87
15.17
18.04
15.55
15.29
14.83
84
29.86
Return on equity%
15.00
15.90
16.82
13.99
11.40
10.48
8.01
8.52
8.71
9.60
24.04
8.71
10.94
63
29.54
Return on assets%
31.37
34.36
35.59
35.77
37.94
37.23
39.85
37.73
38.35
38.06
10.05
38.06
37.48
43
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
(3.60%)
0.35%
—
6.28
EPS growth%
15.45
14.88
13.41
13.21
15.64
14.53
17.03
14.16
16.98
19.01
2.75
16.98
15.17
85
0.02
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
6.79%
6.63%
—
0.01
FCF per shareRM
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.04
0.02
2.29%
3.48%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(4.27%)
(5.07%)
—
25.11
Div yield (avg)%
17.72
17.36
17.37
16.59
17.36
15.55
17.18
14.70
12.50
12.29
8.79
14.70
16.88
21
20.80
Payout ratio%
25.89
27.99
28.39
30.92
29.80
30.05
30.56
32.04
33.80
32.38
29.21
32.04
30.30
70
422.6
Shares (diluted)M
558.6
597.7
635.9
643.1
730.8
710.1
738.5
720.8
764.9
747.9
415.0
0.46%
4.24%
82
16.74
Buyback yield%
15.70
16.15
15.62
13.29
15.78
16.80
18.99
18.28
19.61
18.64
19.07
18.64
16.47
90
0.810
D/E ratiox
1.528
1.633
1.760
1.988
2.011
2.286
2.328
2.445
2.790
2.896
1.076
2.445
2.149
74
8.851
Enterprise valueRM M
34.49
36.87
42.86
50.09
57.66
61.67
68.18
76.18
75.12
90.07
5.149
9.33%
11.29%
79
3.062
LT debtRM M
5.471
5.430
5.165
4.850
5.187
5.019
5.142
4.649
4.863
5.177
10.92
(0.04%)
(0.36%)
37
Cost of revenue
7.99%
1.00×
Operating expenses
9.03%
1.10×