8.015
RevenueRM M
14.21
15.07
15.73
16.31
16.81
17.76
18.68
19.45
19.84
20.16
8.560
3.70%
4.09%
66
20.11
Revenue growth%
7.58
8.02
6.66
8.06
10.46
12.04
11.16
11.07
11.22
11.98
24.91
11.22
10.76
53
22.71
Gross margin%
20.42
22.44
25.09
25.20
23.99
24.44
26.47
28.44
27.75
30.69
7.54
27.75
25.14
67
27.44
Operating margin%
7.64
6.89
6.51
8.37
9.56
7.45
5.86
7.43
5.25
6.66
25.19
6.66
7.16
35
12.63
Net margin%
16.66
18.36
16.92
18.88
19.50
20.24
21.97
23.17
21.60
22.85
15.07
21.97
19.87
70
31.77
P/E ratio (avg)x
15.42
14.09
14.34
14.45
12.91
14.01
13.97
13.33
13.32
13.50
19.27
13.50
13.99
34
31.51
EV/EBITx
11.98
12.36
12.77
11.96
11.55
12.60
13.40
12.36
11.15
10.39
7.993
12.36
12.17
45
12.54
FCF yield (avg)%
11.64
10.83
11.06
13.80
14.72
17.55
16.03
18.28
16.34
18.40
28.81
17.55
15.38
75
11.10
FCF margin%
19.10
21.06
18.98
21.53
21.26
22.16
22.31
21.19
19.45
18.65
28.18
21.19
21.12
54
1.582
FCF / Net incomex
1.484
1.564
1.825
2.066
2.067
2.262
2.120
2.123
2.272
2.303
1.784
2.262
2.094
14
13.34
ROIC%
24.33
25.49
25.05
22.11
24.73
25.18
24.36
25.33
26.27
27.37
23.89
25.33
25.12
82
29.83
Return on equity%
19.46
21.37
21.75
18.86
19.34
16.66
19.13
18.07
16.22
15.52
27.74
16.66
18.99
95
21.26
Return on assets%
9.25
7.65
6.18
8.79
9.18
10.28
10.44
9.91
12.31
15.14
13.15
10.44
9.58
82
0.02
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(5.57%)
(2.76%)
—
7.95
EPS growth%
17.33
16.80
16.88
16.85
17.23
17.90
17.19
14.56
11.75
12.03
6.19
14.56
16.86
7
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.77%)
(0.39%)
—
0.03
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
3.60%
0.03%
—
0.03
Dividend per shRM
0.04
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.01
9.71%
7.22%
—
20.80
Div yield (avg)%
19.06
19.75
18.86
18.82
21.37
23.40
22.38
19.47
20.34
20.75
29.71
20.75
20.04
50
7.98
Payout ratio%
17.54
16.21
16.17
13.89
12.48
13.43
15.13
17.69
19.33
21.53
8.86
17.69
16.19
44
442.2
Shares (diluted)M
476.6
521.4
505.2
441.6
448.6
443.1
402.9
434.0
461.5
509.5
454.2
2.58%
(0.57%)
25
2.24
Buyback yield%
19.74
20.35
17.47
14.89
13.55
16.12
16.13
18.95
18.85
19.54
3.39
18.85
18.16
90
0.662
D/E ratiox
0.315
0.324
0.332
0.387
0.396
0.461
0.451
0.526
0.584
0.558
0.262
0.526
0.423
90
20.31
Enterprise valueRM M
8.010
8.877
8.496
8.778
9.164
8.646
8.396
8.322
8.035
7.803
7.261
(3.17%)
(0.14%)
46
13.53
LT debtRM M
7.731
7.994
7.895
7.284
6.771
7.059
7.512
8.174
7.280
7.725
3.817
2.67%
(0.82%)
85
Cost of revenue
3.89%
0.98×
Operating expenses
4.07%
1.00×
Cash and investments
17.10%
Goodwill & intangibles
14.62%