50.60
RevenueRM M
52.15
53.99
55.73
55.63
56.40
57.60
59.15
61.14
62.51
64.28
53.09
2.65%
2.25%
20
12.49
Revenue growth%
6.03
7.32
5.23
6.52
4.27
1.47
0.57
0.78
1.72
3.70
24.80
1.47
3.98
38
27.48
Gross margin%
24.88
27.68
28.63
26.96
27.91
25.18
25.37
22.71
20.65
21.10
6.07
22.71
25.27
51
13.88
Operating margin%
17.24
18.24
17.45
19.31
20.16
19.67
20.59
22.87
22.17
23.09
19.33
22.17
19.92
13
25.48
Net margin%
11.46
9.79
8.51
9.69
10.92
10.05
7.08
5.46
8.33
8.34
23.64
8.33
9.10
38
10.55
P/E ratio (avg)x
14.64
13.80
15.27
14.15
14.36
12.79
14.10
15.77
17.72
17.39
27.65
15.77
14.50
34
17.91
EV/EBITx
63.90
68.26
75.95
76.88
83.72
95.50
95.96
110.7
127.7
132.3
9.249
110.7
89.61
60
29.47
FCF yield (avg)%
20.56
21.15
21.56
21.48
20.48
21.10
19.73
17.62
15.71
13.08
11.45
17.62
20.52
63
26.73
FCF margin%
10.53
10.10
10.12
10.61
12.31
14.72
11.92
13.13
14.62
13.55
13.65
13.55
12.12
79
1.232
FCF / Net incomex
1.965
2.045
2.138
2.069
2.086
1.989
1.843
1.922
1.841
1.736
0.252
1.843
1.977
22
24.59
ROIC%
11.42
8.45
7.98
7.36
10.28
8.32
11.05
8.58
6.70
5.36
27.64
8.32
8.38
68
21.43
Return on equity%
16.77
15.30
13.75
12.49
11.85
10.39
8.05
9.15
6.93
8.44
8.78
8.44
11.12
89
11.13
Return on assets%
30.51
29.53
29.02
31.18
28.68
29.32
31.16
33.92
34.90
32.41
18.75
32.41
30.83
10
0.05
EPSRM
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.05
4.81%
3.19%
—
17.97
EPS growth%
1.47
3.24
3.68
6.01
6.34
4.20
4.13
2.46
0.40
0.40
17.11
2.46
3.46
90
0.04
Bookvalue per shRM
0.02
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.07
(2.75%)
(0.95%)
—
0.02
FCF per shareRM
0.12
0.12
0.14
0.14
0.16
0.19
0.20
0.23
0.25
0.27
0.08
10.99%
9.49%
—
0.05
Dividend per shRM
0.11
0.10
0.10
0.10
0.11
0.13
0.14
0.13
0.12
0.14
0.09
3.91%
1.33%
—
25.24
Div yield (avg)%
8.16
7.80
8.58
6.09
7.28
8.01
8.66
9.87
9.49
11.55
19.61
9.49
8.37
27
11.39
Payout ratio%
6.83
6.65
4.38
3.51
5.38
4.00
2.61
0.90
2.52
0.40
24.56
2.52
3.76
47
542.1
Shares (diluted)M
595.4
650.7
627.7
634.6
693.4
612.7
661.0
731.3
674.0
705.8
535.3
0.35%
2.10%
53
19.75
Buyback yield%
12.91
10.93
8.06
8.22
8.98
8.13
8.41
8.97
8.46
9.80
3.10
8.46
8.71
18
1.032
D/E ratiox
2.007
1.836
1.655
1.644
1.647
1.585
1.592
1.713
1.602
1.776
0.946
1.602
1.651
50
34.78
Enterprise valueRM M
87.69
87.64
99.36
102.8
105.3
127.6
135.7
159.6
189.9
211.0
4.488
14.91%
9.54%
53
27.35
LT debtRM M
83.04
82.19
84.41
95.72
110.5
128.1
150.5
160.4
161.1
182.5
17.43
10.56%
9.41%
49
Cost of revenue
2.45%
1.02×
Operating expenses
1.33%
0.91×
Cash and investments
17.60%
Property and equipment
17.14%