9.565
RevenueRM M
6.630
6.815
7.162
7.315
7.365
7.615
7.964
8.063
8.130
8.257
9.922
2.31%
2.46%
25
4.60
Revenue growth%
10.66
11.75
9.72
6.99
9.19
10.53
8.91
9.55
12.18
12.19
21.21
10.53
10.13
90
25.70
Gross margin%
14.10
14.98
14.38
12.96
13.42
10.79
9.61
8.80
6.14
6.79
19.66
8.80
11.88
29
5.58
Operating margin%
13.33
12.64
14.99
17.78
20.64
18.14
19.67
19.11
20.48
22.29
24.91
19.67
18.63
94
7.99
Net margin%
32.59
33.03
33.78
31.60
31.86
31.36
29.13
27.50
26.04
27.62
10.68
27.62
31.48
58
34.93
P/E ratio (avg)x
46.84
53.80
55.98
61.24
73.25
78.45
87.03
101.3
115.9
115.9
32.76
101.3
75.85
64
34.49
EV/EBITx
37.93
41.75
40.98
40.84
43.93
49.17
51.08
58.45
62.93
58.20
29.21
58.20
46.55
29
16.11
FCF yield (avg)%
16.07
14.47
11.49
8.77
10.88
9.30
10.53
12.22
12.08
14.50
12.64
12.08
11.79
54
4.65
FCF margin%
19.49
16.93
14.33
14.70
11.87
12.61
12.93
15.84
17.68
19.59
7.21
15.84
15.27
48
0.585
FCF / Net incomex
2.385
2.684
3.176
3.353
3.383
3.784
3.820
4.545
5.424
5.893
1.451
4.545
3.583
36
11.20
ROIC%
6.56
4.49
4.27
5.81
8.69
9.98
8.04
10.89
9.52
9.89
26.47
9.89
8.37
21
14.52
Return on equity%
16.27
15.91
13.15
15.78
13.90
12.53
13.49
12.04
13.88
14.27
17.94
13.49
13.89
72
26.77
Return on assets%
11.63
11.08
9.17
8.43
10.25
11.49
12.45
9.86
8.57
9.70
14.56
9.86
10.06
87
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
3.39%
0.06%
—
22.33
EPS growth%
5.45
5.71
3.93
4.93
3.62
2.29
4.44
2.72
3.30
3.73
10.42
3.30
3.83
22
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
9.65%
8.80%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
2.74%
(0.01%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
6.26%
8.33%
—
11.12
Div yield (avg)%
10.04
10.47
8.44
10.45
11.35
12.89
14.11
14.33
13.16
12.75
18.67
13.16
12.05
85
8.65
Payout ratio%
19.07
21.45
21.58
20.67
20.13
19.76
20.55
22.75
24.21
25.12
23.17
22.75
21.06
6
0.641
Shares (diluted)B
0.948
1.109
1.100
1.314
1.539
1.759
1.988
1.959
2.209
2.550
0.670
10.62%
11.15%
43
15.73
Buyback yield%
20.60
20.21
19.30
19.31
21.24
22.14
19.92
21.51
22.31
19.96
18.03
21.51
20.40
12
0.562
D/E ratiox
0.914
0.917
0.953
0.861
0.775
0.873
0.940
0.967
0.932
0.981
1.146
0.940
0.925
65
5.909
Enterprise valueRM M
6.603
6.910
7.275
8.140
8.831
8.874
9.770
11.22
12.50
13.32
7.179
8.57%
9.04%
62
4.780
LT debtRM M
6.577
6.354
7.242
8.091
9.276
10.16
9.439
9.508
9.715
10.27
3.699
2.06%
4.06%
43
Cost of revenue
2.32%
0.99×
Operating expenses
2.73%
1.03×
Cash and investments
16.72%