2.128
RevenueRM B
3.058
3.115
3.168
3.264
3.217
3.241
3.267
3.276
3.349
3.321
2.277
0.64%
0.90%
11
12.96
Revenue growth%
25.62
22.81
21.62
21.68
24.54
22.35
24.30
21.58
20.42
20.26
27.14
21.58
22.02
48
13.27
Gross margin%
25.17
27.67
25.72
27.85
28.13
29.30
28.36
29.54
28.75
30.35
5.30
29.30
28.24
89
8.62
Operating margin%
7.40
9.81
11.18
12.06
9.30
8.09
8.23
10.59
8.07
10.34
23.23
8.23
9.56
50
12.59
Net margin%
6.75
8.51
10.27
8.48
6.26
7.40
7.76
6.47
8.79
10.60
16.82
7.76
8.12
74
15.24
P/E ratio (avg)x
11.52
12.63
14.37
13.78
15.37
16.33
18.44
17.50
16.29
18.14
16.55
17.50
15.83
81
14.36
EV/EBITx
46.03
51.10
55.64
64.48
64.67
74.03
73.74
86.45
84.15
87.05
18.71
84.15
69.20
62
28.63
FCF yield (avg)%
11.46
11.44
10.46
10.24
7.49
9.47
8.27
6.08
7.38
8.33
13.72
8.27
8.90
64
9.01
FCF margin%
1.46
4.23
7.20
5.84
8.31
9.77
8.16
5.92
8.39
5.69
25.80
8.16
6.56
63
0.815
FCF / Net incomex
0.663
0.653
0.615
0.541
0.509
0.462
0.443
0.474
0.503
0.446
1.713
0.462
0.506
90
4.71
ROIC%
24.64
22.24
19.42
20.11
19.77
18.40
18.47
19.96
19.98
18.57
12.71
18.57
19.86
35
13.38
Return on equity%
11.88
11.04
13.15
13.31
15.62
13.74
12.23
9.91
8.58
9.99
10.15
9.99
12.06
82
10.51
Return on assets%
1.26
0.40
0.40
2.98
3.44
3.37
3.37
4.25
2.59
0.40
26.16
3.37
2.78
6
0.07
EPSRM
0.11
0.10
0.09
0.09
0.09
0.10
0.10
0.09
0.09
0.08
0.07
(3.97%)
(4.07%)
—
19.62
EPS growth%
9.76
10.87
9.20
7.79
7.87
9.53
11.32
14.25
13.03
11.16
18.80
11.32
10.31
6
0.16
Bookvalue per shRM
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
5.64%
4.93%
—
0.10
FCF per shareRM
0.15
0.15
0.14
0.16
0.17
0.17
0.18
0.17
0.17
0.19
0.04
1.43%
3.40%
—
0.03
Dividend per shRM
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.05
(3.00%)
(3.11%)
—
11.65
Div yield (avg)%
22.31
21.41
22.70
22.49
21.90
23.16
20.76
19.67
19.55
21.80
5.28
20.76
21.85
23
27.36
Payout ratio%
34.91
37.70
39.95
41.58
43.08
43.58
42.65
41.88
42.59
43.98
29.39
42.65
42.24
92
3.635
Shares (diluted)B
4.342
4.279
4.345
4.142
4.376
4.504
5.248
6.096
6.626
7.437
3.535
11.19%
5.24%
33
15.91
Buyback yield%
13.06
12.23
15.11
16.26
15.45
16.54
15.32
14.08
15.62
16.04
6.93
15.62
15.39
62
1.563
D/E ratiox
1.132
1.081
1.170
1.244
1.351
1.337
1.213
1.312
1.482
1.375
0.189
1.337
1.278
44
0.804
Enterprise valueRM B
1.126
1.150
1.328
1.467
1.592
1.715
1.809
1.712
1.764
1.685
1.957
1.13%
5.21%
72
0.607
LT debtRM B
0.398
0.402
0.440
0.433
0.505
0.593
0.611
0.645
0.709
0.736
2.214
7.83%
7.68%
60
Cost of revenue
0.84%
0.99×
Operating expenses
0.87%
1.00×
Goodwill & intangibles
16.86%