23.80
RevenueRM M
22.02
22.61
22.98
23.24
24.21
24.48
25.31
26.33
27.50
27.48
24.46
2.57%
2.62%
91
22.78
Revenue growth%
15.62
13.97
16.58
18.31
19.46
21.76
22.60
23.57
24.20
22.90
7.60
22.90
20.61
77
26.93
Gross margin%
25.17
28.06
30.58
31.88
34.13
33.10
34.86
32.82
31.16
33.59
10.83
33.10
32.35
21
7.44
Operating margin%
13.53
16.15
17.38
18.89
17.72
14.97
14.96
12.85
11.53
14.48
23.46
14.48
14.96
64
2.74
Net margin%
12.24
10.95
11.17
10.50
7.53
7.02
5.52
3.30
5.12
4.68
11.05
5.12
7.28
63
36.96
P/E ratio (avg)x
52.17
52.69
57.04
52.72
52.33
56.14
56.21
51.43
51.29
51.29
12.26
51.43
52.51
89
22.41
EV/EBITx
18.34
16.62
18.23
19.58
19.41
18.43
20.01
20.58
22.23
24.04
7.788
20.58
19.50
73
6.70
FCF yield (avg)%
12.53
12.13
14.75
12.62
11.29
13.79
15.43
14.07
12.80
15.54
14.52
14.07
13.30
77
28.25
FCF margin%
32.27
31.42
31.19
31.96
29.48
26.88
27.33
26.66
28.82
28.55
20.43
27.33
29.15
63
0.211
FCF / Net incomex
0.710
0.675
0.620
0.651
0.654
0.681
0.652
0.703
0.683
0.619
0.422
0.681
0.665
66
24.34
ROIC%
22.51
21.06
22.26
19.89
19.98
17.39
15.71
13.93
12.24
11.12
22.77
13.93
18.64
8
25.83
Return on equity%
3.53
0.70
2.89
0.40
3.38
1.04
1.80
3.04
2.92
4.06
14.25
2.92
2.91
58
16.85
Return on assets%
17.06
17.91
19.72
18.88
19.26
18.31
20.16
17.56
18.38
16.92
9.40
18.31
18.35
15
0.01
EPSRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.05%
5.68%
—
5.40
EPS growth%
10.21
12.22
12.04
14.96
14.96
16.50
14.19
16.48
15.24
15.52
28.68
15.52
14.96
94
0.01
Bookvalue per shRM
0.01
0.01
0.01
—
—
—
—
—
—
—
0.02
(8.73%)
(6.48%)
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
6.89%
3.27%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.92%)
(1.13%)
—
17.12
Div yield (avg)%
27.62
28.55
28.09
28.25
29.87
32.84
35.35
34.52
34.86
34.35
17.67
34.52
31.35
39
5.23
Payout ratio%
25.71
24.77
22.34
22.55
20.11
21.96
21.04
22.94
21.13
21.02
20.12
21.13
22.15
75
0.503
Shares (diluted)B
0.689
0.780
0.768
0.869
0.954
0.979
0.966
1.002
1.164
1.115
0.486
3.17%
6.19%
30
16.87
Buyback yield%
24.59
27.18
28.71
27.11
28.14
28.21
29.37
30.17
27.31
28.37
17.49
28.37
28.17
50
0.481
D/E ratiox
0.922
1.008
1.140
1.145
1.232
1.283
1.299
1.349
1.267
1.350
0.881
1.299
1.249
63
18.81
Enterprise valueRM M
10.31
10.24
10.48
10.80
9.665
9.845
8.808
8.505
9.285
8.810
6.508
(1.84%)
(1.91%)
44
19.28
LT debtRM M
15.83
16.75
19.27
19.04
21.00
20.98
23.59
22.23
21.43
21.16
26.71
0.16%
2.39%
53
Cost of revenue
2.35%
0.97×
Operating expenses
3.91%
1.13×
Cash and investments
18.14%