26.99
RevenueRM M
23.55
25.32
27.61
29.62
32.35
34.79
38.36
40.91
44.26
48.48
28.05
8.43%
8.39%
68
20.95
Revenue growth%
35.13
35.45
37.04
34.31
34.99
34.31
34.71
37.58
40.45
41.79
20.48
37.58
35.29
84
17.00
Gross margin%
25.77
25.38
23.69
21.49
23.80
25.12
26.71
26.57
28.70
26.95
12.95
26.71
25.57
91
11.84
Operating margin%
26.49
28.86
27.64
25.79
23.21
24.40
24.72
26.23
25.60
28.41
27.74
25.60
26.01
10
18.24
Net margin%
15.69
18.04
20.45
17.70
19.10
21.57
20.93
21.12
19.64
19.79
19.21
20.93
19.71
23
31.23
P/E ratio (avg)x
16.63
15.27
13.74
13.14
13.15
14.26
14.24
14.89
13.94
14.31
19.49
14.26
14.25
40
31.99
EV/EBITx
26.87
27.50
29.65
32.05
33.46
35.87
38.20
45.94
46.00
50.75
18.40
45.94
34.66
26
17.08
FCF yield (avg)%
22.94
25.24
23.25
25.89
28.05
25.09
23.21
24.77
21.78
19.03
18.41
23.21
24.01
80
22.41
FCF margin%
9.93
11.05
9.19
9.24
9.17
10.04
11.90
9.67
6.92
8.59
3.92
9.67
9.46
59
0.578
FCF / Net incomex
1.219
1.313
1.406
1.457
1.443
1.705
1.813
1.756
1.754
1.981
0.662
1.756
1.581
53
18.01
ROIC%
5.69
4.39
6.22
3.86
4.92
7.37
7.82
9.26
10.36
7.36
15.20
7.82
6.79
17
19.93
Return on equity%
14.34
13.34
10.66
8.03
9.21
8.94
7.77
5.45
7.32
5.09
26.98
7.32
8.48
60
26.56
Return on assets%
18.97
16.94
19.32
20.87
19.84
20.55
21.82
21.16
20.60
21.19
17.99
21.16
20.58
63
0.02
EPSRM
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.02
9.11%
9.84%
—
27.49
EPS growth%
16.46
18.79
17.11
15.50
13.94
15.18
16.36
14.38
13.06
14.41
2.31
14.41
15.34
62
0.01
Bookvalue per shRM
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.02
7.56%
6.49%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.73%
0.41%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.28%
(0.14%)
—
19.05
Div yield (avg)%
25.66
23.51
24.48
25.48
28.19
29.81
30.73
30.76
33.30
33.23
18.05
30.76
29.00
19
27.57
Payout ratio%
21.17
23.04
22.39
21.65
22.66
22.74
25.23
23.04
20.78
18.63
10.43
22.74
22.53
45
0.589
Shares (diluted)B
0.793
0.837
0.932
0.970
1.085
1.170
1.262
1.389
1.504
1.548
0.585
7.37%
6.57%
24
28.74
Buyback yield%
15.00
14.77
14.73
14.21
14.05
11.89
10.64
9.76
12.62
11.37
26.57
11.37
13.34
84
1.364
D/E ratiox
1.031
1.185
1.357
1.455
1.692
1.864
1.825
2.123
2.092
2.084
1.394
2.084
1.758
75
35.50
Enterprise valueRM M
30.99
30.70
28.84
29.68
26.64
27.50
25.43
26.18
25.44
23.70
13.19
(2.31%)
(2.49%)
54
7.405
LT debtRM M
41.50
44.01
47.88
44.96
39.45
37.33
33.22
29.15
28.87
31.55
4.182
(4.37%)
(1.70%)
11
Cost of revenue
8.38%
1.00×
Operating expenses
8.10%
0.97×