9.145
RevenueRM M
24.92
27.25
29.66
31.11
32.92
35.44
37.36
40.34
43.28
47.16
9.334
7.45%
7.06%
91
19.60
Revenue growth%
5.49
8.00
5.46
6.44
5.60
5.58
5.59
4.71
6.34
8.99
23.52
5.59
5.59
40
10.62
Gross margin%
25.45
25.17
25.43
25.06
28.00
30.88
30.02
32.50
34.65
35.44
26.10
32.50
29.01
49
10.22
Operating margin%
3.48
5.04
5.70
8.68
9.77
8.48
6.18
6.97
8.34
11.33
7.11
8.34
7.66
37
12.29
Net margin%
20.12
17.46
18.41
20.28
22.69
22.03
23.97
25.41
22.52
20.22
27.99
22.52
21.16
84
37.41
P/E ratio (avg)x
13.17
11.44
11.38
12.32
10.94
11.09
11.46
10.99
11.91
10.46
30.04
11.09
11.41
42
19.87
EV/EBITx
31.11
32.92
34.61
36.94
37.31
40.59
43.80
47.98
50.42
50.22
27.14
47.98
38.95
28
23.08
FCF yield (avg)%
23.53
21.61
22.43
25.29
27.53
29.37
31.19
32.91
32.50
33.37
21.60
32.50
28.45
10
10.58
FCF margin%
8.81
8.69
5.92
8.56
10.37
13.27
15.94
15.04
14.11
13.96
3.21
14.11
11.82
83
0.345
FCF / Net incomex
2.528
2.488
2.417
2.727
2.539
2.665
2.600
2.766
3.029
2.944
1.718
2.766
2.632
37
2.85
ROIC%
18.34
16.63
14.20
11.71
12.42
13.58
14.09
13.55
16.47
14.01
16.77
14.01
14.05
25
28.47
Return on equity%
16.33
17.85
15.42
12.74
14.91
17.55
15.00
12.52
10.74
10.57
2.81
12.52
14.95
16
2.56
Return on assets%
4.79
7.42
10.20
13.00
12.66
15.40
12.63
12.30
10.34
12.97
26.69
12.63
12.46
93
0.09
EPSRM
0.08
0.08
0.07
0.08
0.08
0.08
0.07
0.06
0.06
0.05
0.10
(8.27%)
(5.34%)
—
9.78
EPS growth%
13.59
16.59
19.29
16.73
19.17
21.72
19.04
17.56
19.86
20.71
28.50
19.86
19.10
41
0.10
Bookvalue per shRM
0.18
0.17
0.21
0.20
0.20
0.22
0.23
0.23
0.23
0.24
0.12
3.26%
3.37%
—
0.06
FCF per shareRM
0.14
0.14
0.15
0.16
0.17
0.17
0.19
0.20
0.20
0.22
0.05
6.10%
6.50%
—
0.06
Dividend per shRM
0.19
0.18
0.19
0.22
0.26
0.29
0.32
0.37
0.40
0.46
0.06
12.20%
9.48%
—
24.47
Div yield (avg)%
17.93
18.61
19.87
19.03
20.98
22.95
20.73
17.76
18.31
20.89
19.82
20.73
19.45
73
24.52
Payout ratio%
27.75
27.89
30.27
33.24
31.70
29.63
29.16
29.75
28.68
29.31
11.85
29.31
29.47
61
200.1
Shares (diluted)M
361.6
404.7
477.2
559.8
648.7
637.4
623.8
719.4
797.2
846.4
204.1
5.46%
9.82%
73
9.90
Buyback yield%
5.19
4.30
1.77
0.40
0.40
0.62
2.30
3.37
3.48
2.25
8.11
2.30
2.27
23
0.178
D/E ratiox
1.720
1.702
1.654
1.678
1.856
2.093
2.294
2.407
2.272
2.121
0.157
2.272
1.974
22
25.04
Enterprise valueRM M
58.91
66.71
78.01
80.91
83.71
81.28
83.48
86.92
85.98
88.41
28.05
1.10%
5.39%
93
51.87
LT debtRM M
15.86
18.32
18.54
17.95
19.75
22.90
25.97
26.87
26.23
25.64
14.58
5.36%
6.11%
50
Cost of revenue
7.09%
1.00×
Operating expenses
6.94%
0.99×