36.99
RevenueRM M
16.83
18.33
20.00
21.57
23.22
24.66
27.09
28.51
30.52
32.14
40.74
6.71%
7.66%
62
19.44
Revenue growth%
0.67
0.54
0.40
0.40
0.40
0.40
0.40
0.40
1.63
1.20
29.61
0.40
0.40
31
12.69
Gross margin%
0.69
1.42
0.67
0.40
0.40
0.40
0.40
0.40
1.53
0.58
25.21
0.40
0.49
29
11.86
Operating margin%
14.30
11.99
10.75
13.22
13.92
15.62
14.42
17.38
19.75
17.64
2.67
17.38
14.36
71
19.42
Net margin%
21.81
24.30
26.91
24.78
27.12
24.43
27.17
25.80
27.52
28.05
25.94
27.17
26.35
16
21.34
P/E ratio (avg)x
48.31
46.24
54.01
53.98
52.60
57.36
59.65
64.27
66.43
70.56
27.99
64.27
55.69
6
37.20
EV/EBITx
49.73
51.84
49.94
53.46
53.31
59.22
65.39
63.50
70.61
67.54
28.01
65.39
56.34
37
12.38
FCF yield (avg)%
24.68
23.64
20.76
23.36
21.21
22.14
20.02
17.43
16.90
14.78
15.92
17.43
20.99
23
26.67
FCF margin%
3.46
4.02
2.56
4.64
1.88
4.54
1.76
4.25
2.43
3.49
11.37
3.49
3.47
32
1.148
FCF / Net incomex
0.560
0.611
0.661
0.702
0.790
0.721
0.801
0.727
0.723
0.721
1.603
0.723
0.721
67
29.08
ROIC%
3.86
1.15
4.13
3.13
3.57
2.40
0.40
2.58
2.27
0.40
12.59
2.27
2.49
40
9.84
Return on equity%
25.80
28.11
25.38
22.86
20.88
19.37
19.11
19.82
22.53
23.69
9.54
19.82
22.70
37
29.64
Return on assets%
10.44
12.51
14.00
14.25
17.24
17.43
19.63
16.68
18.69
20.56
4.74
18.69
16.96
44
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(4.84%)
(5.70%)
—
9.53
EPS growth%
19.12
19.46
20.94
22.49
19.54
17.35
18.05
15.16
18.09
17.52
10.50
17.52
18.60
40
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(0.36%)
1.38%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
6.97%
4.21%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(1.63%)
(0.44%)
—
16.80
Div yield (avg)%
0.40
2.37
3.41
5.57
4.80
4.55
5.80
6.02
4.20
3.92
18.36
4.55
4.38
90
15.39
Payout ratio%
18.17
18.17
19.13
17.32
18.89
17.21
17.67
17.71
17.49
16.39
29.74
17.49
17.69
36
17.05
Shares (diluted)B
30.75
33.36
36.38
35.98
35.42
38.87
43.68
43.67
48.49
53.04
16.78
8.41%
7.52%
29
16.16
Buyback yield%
18.86
16.66
19.59
21.52
20.21
20.95
23.91
22.26
23.21
24.96
29.46
23.21
21.24
38
1.635
D/E ratiox
0.641
0.562
0.502
0.471
0.494
0.465
0.494
0.485
0.433
0.452
0.273
0.465
0.490
45
17.02
Enterprise valueRM M
32.98
33.23
33.39
31.45
28.32
26.44
29.27
28.68
25.69
26.35
32.18
(1.42%)
(1.78%)
81
2.004
LT debtRM M
52.93
53.52
52.64
60.78
70.29
80.72
95.25
104.1
123.6
129.3
16.31
12.96%
9.72%
48
Cost of revenue
7.66%
1.00×
Operating expenses
7.13%
0.95×
Cash and investments
14.73%