5.017
RevenueRM M
3.345
3.584
3.809
3.984
4.313
4.667
5.046
5.414
5.905
6.397
5.351
8.21%
7.51%
33
16.81
Revenue growth%
0.40
0.40
0.40
0.40
0.40
3.13
0.40
0.40
1.01
2.28
26.93
1.01
0.40
30
20.30
Gross margin%
17.79
17.97
18.25
19.53
17.78
19.36
19.44
17.54
19.90
19.15
15.58
19.36
18.70
48
24.54
Operating margin%
18.24
17.73
18.27
20.17
19.61
20.29
22.32
21.91
19.20
21.27
22.89
21.27
19.89
61
9.78
Net margin%
8.75
10.37
13.01
13.08
12.60
12.65
10.10
8.66
7.36
8.68
21.64
8.68
10.24
12
19.80
P/E ratio (avg)x
19.77
20.61
21.76
23.25
27.69
29.56
35.34
39.29
40.95
44.33
23.03
39.29
28.62
32
21.21
EV/EBITx
41.36
46.29
50.81
54.00
52.87
49.54
45.66
50.47
57.90
64.55
6.493
50.47
50.64
60
14.11
FCF yield (avg)%
18.11
19.70
20.04
19.54
17.62
18.71
17.38
19.67
19.47
17.12
27.16
18.71
19.09
59
20.52
FCF margin%
12.12
12.33
13.31
14.52
13.56
11.35
13.88
11.54
12.27
11.02
26.38
11.54
12.30
73
0.135
FCF / Net incomex
1.245
1.374
1.333
1.387
1.334
1.174
1.063
1.080
0.988
0.980
1.497
1.063
1.210
28
17.45
ROIC%
3.23
2.15
4.85
3.22
2.35
0.40
0.40
1.28
2.76
2.14
9.90
1.28
2.25
41
26.98
Return on equity%
26.55
24.71
25.49
26.22
24.06
26.69
28.06
29.50
28.67
26.72
20.52
28.06
26.62
22
20.60
Return on assets%
15.87
14.29
12.98
10.97
9.33
9.72
8.31
7.53
8.38
8.20
18.23
8.31
9.53
43
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.46%
1.53%
—
5.65
EPS growth%
19.21
17.17
17.01
14.64
16.97
15.79
12.97
15.32
14.36
15.86
4.20
15.32
15.83
8
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
3.38%
5.40%
—
—
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
7.05%
3.49%
—
—
Dividend per shRM
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
7.13%
7.25%
—
11.86
Div yield (avg)%
25.25
26.69
29.41
31.27
33.69
34.18
36.49
34.96
37.83
39.70
24.40
36.49
33.93
33
16.74
Payout ratio%
14.95
15.30
15.31
12.90
15.31
13.05
11.66
11.30
12.47
13.28
19.58
12.47
13.16
7
719.5
Shares (diluted)M
660.6
694.8
694.9
726.3
695.0
719.4
678.9
644.3
658.6
605.7
712.2
(2.71%)
(1.89%)
44
19.67
Buyback yield%
4.20
6.25
7.79
4.86
6.33
8.45
6.90
7.58
5.32
7.74
9.15
7.58
6.61
34
1.664
D/E ratiox
1.267
1.229
1.250
1.256
1.268
1.222
1.300
1.342
1.400
1.473
0.714
1.342
1.267
37
5.359
Enterprise valueRM M
13.18
14.36
17.46
19.33
20.35
23.32
27.84
28.36
30.60
34.19
6.697
10.93%
11.03%
42
1.802
LT debtRM M
5.217
5.954
6.881
6.403
6.871
6.705
7.677
8.267
8.490
8.635
1.631
4.68%
4.41%
19
Cost of revenue
7.39%
0.99×
Operating expenses
8.17%
1.06×
Property and equipment
19.08%