65.61
RevenueRM M
67.29
71.61
72.99
75.49
79.51
83.22
88.40
93.16
97.51
102.6
72.98
5.24%
4.98%
28
27.67
Revenue growth%
30.39
30.12
31.14
31.01
32.71
34.26
32.14
32.80
35.11
36.20
7.04
34.26
32.42
79
25.53
Gross margin%
26.99
24.72
22.67
21.68
24.44
26.96
29.82
27.97
26.85
25.69
17.51
26.96
26.27
79
28.25
Operating margin%
25.96
27.94
29.59
32.10
30.51
31.98
34.68
34.20
36.75
37.83
28.71
34.68
32.04
51
10.49
Net margin%
13.55
14.77
13.91
14.72
12.23
9.64
10.39
10.02
11.27
10.70
9.23
10.39
11.75
16
21.58
P/E ratio (avg)x
10.99
12.19
12.44
12.81
11.75
12.97
12.36
13.26
12.77
12.02
17.69
12.77
12.40
52
24.06
EV/EBITx
24.08
22.36
23.27
22.33
22.27
20.16
19.27
20.15
18.83
19.48
7.289
19.48
21.21
94
22.26
FCF yield (avg)%
0.40
3.30
2.64
4.59
6.50
6.12
8.70
6.52
7.78
10.33
11.75
7.78
6.31
86
8.72
FCF margin%
11.82
14.64
16.04
15.55
16.07
17.82
15.75
15.49
16.23
19.21
24.48
16.23
15.90
49
0.348
FCF / Net incomex
0.175
0.169
0.180
0.184
0.200
0.228
0.249
0.237
0.257
0.256
1.495
0.249
0.214
51
12.14
ROIC%
20.28
21.38
23.43
22.67
24.78
23.13
20.37
18.25
17.90
16.01
27.99
18.25
20.88
13
19.93
Return on equity%
21.04
19.64
17.07
14.58
14.35
12.83
14.16
15.91
18.28
17.11
9.78
15.91
16.49
38
3.68
Return on assets%
22.25
23.87
23.14
25.40
23.44
22.03
20.57
21.78
23.53
21.76
27.93
21.78
22.69
33
0.11
EPSRM
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.11
4.59%
4.53%
—
9.63
EPS growth%
14.40
13.20
14.14
16.05
15.59
18.13
16.48
14.16
15.88
15.37
11.38
15.88
15.48
61
0.09
Bookvalue per shRM
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.07
0.09
5.53%
4.77%
—
0.04
FCF per shareRM
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.07
3.10%
4.98%
—
0.09
Dividend per shRM
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.12
0.11
0.11
0.04
1.56%
6.07%
—
9.54
Div yield (avg)%
23.45
22.79
20.75
23.32
22.82
22.30
22.98
25.26
22.72
23.98
16.84
22.98
22.90
57
2.37
Payout ratio%
4.11
1.38
3.92
2.73
4.41
7.14
4.54
2.17
0.52
1.86
9.58
2.17
3.32
44
0.852
Shares (diluted)B
0.834
0.886
0.842
0.884
0.835
0.937
1.053
1.188
1.220
1.151
0.851
6.63%
2.65%
15
4.76
Buyback yield%
12.35
11.76
13.86
12.25
10.11
9.64
8.89
7.67
8.50
11.31
20.27
8.89
10.71
10
0.369
D/E ratiox
0.576
0.562
0.645
0.716
0.810
0.824
0.796
0.771
0.842
0.805
1.031
0.805
0.784
67
40.24
Enterprise valueRM M
39.10
40.48
42.41
48.18
53.11
58.71
67.06
78.98
93.57
96.38
13.23
12.66%
10.83%
25
63.80
LT debtRM M
32.37
28.11
30.13
30.38
26.57
26.04
27.59
23.41
20.25
17.97
77.55
(7.52%)
(6.90%)
58
Cost of revenue
4.98%
1.00×
Operating expenses
4.76%
0.98×