4.706
RevenueRM M
10.04
10.34
10.82
11.00
11.27
11.64
12.20
12.50
13.05
13.69
5.092
3.98%
3.26%
54
22.80
Revenue growth%
11.53
13.11
15.84
18.72
20.16
22.30
20.10
19.29
20.59
22.44
11.61
20.59
19.70
64
22.52
Gross margin%
11.07
8.26
6.43
4.36
2.95
1.66
3.33
5.76
8.54
8.47
16.88
5.76
6.09
44
29.89
Operating margin%
24.65
24.26
21.37
19.69
18.75
21.51
22.27
20.94
22.35
22.57
28.13
22.27
21.89
15
15.42
Net margin%
6.17
7.47
4.50
2.87
0.40
0.40
2.06
1.38
0.40
0.40
14.10
0.40
1.72
55
34.73
P/E ratio (avg)x
16.62
18.38
20.38
21.69
22.15
25.68
27.98
30.67
35.10
37.63
29.14
30.67
23.91
85
20.21
EV/EBITx
29.42
28.11
26.70
26.73
23.03
19.88
18.77
17.15
16.85
17.12
15.46
17.15
21.46
80
2.40
FCF yield (avg)%
24.17
25.28
26.18
23.93
22.43
24.96
24.83
22.45
21.84
20.03
29.58
22.45
24.05
92
4.28
FCF margin%
8.79
8.79
9.06
9.47
7.86
8.65
10.77
8.30
9.13
8.81
17.18
8.81
8.80
83
1.332
FCF / Net incomex
0.172
0.181
0.161
0.155
0.164
0.170
0.154
0.147
0.155
0.149
1.644
0.154
0.158
29
27.35
ROIC%
6.50
3.99
3.33
5.58
7.42
8.79
9.37
11.27
12.97
11.74
3.18
11.27
8.11
70
10.07
Return on equity%
0.95
0.40
2.56
0.72
1.64
4.57
3.35
4.03
1.12
0.40
28.76
3.35
1.38
34
2.27
Return on assets%
18.90
16.06
15.29
13.00
13.84
10.94
11.26
12.89
15.71
17.88
18.66
12.89
14.56
20
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(1.30%)
(0.49%)
—
16.11
EPS growth%
18.80
19.26
20.65
20.59
18.22
18.09
16.57
19.23
21.42
18.96
12.45
18.96
19.09
37
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
2.06%
5.56%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(2.65%)
0.13%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
2.95%
0.85%
—
28.02
Div yield (avg)%
20.57
20.53
22.94
24.38
22.97
20.56
17.58
18.18
18.72
17.00
9.13
18.18
20.55
88
20.02
Payout ratio%
26.95
28.92
28.10
27.93
29.29
28.71
29.70
27.47
25.51
25.92
6.96
27.47
28.01
43
857.6
Shares (diluted)M
911.6
992.4
989.7
883.9
956.8
865.7
904.7
883.7
830.1
844.4
884.2
(2.47%)
(1.92%)
52
22.62
Buyback yield%
15.51
17.96
16.52
18.57
18.67
17.42
17.67
17.62
18.00
15.62
6.32
17.62
17.64
25
0.653
D/E ratiox
0.731
0.755
0.761
0.843
1.015
1.195
1.180
1.324
1.298
1.525
1.293
1.298
1.097
63
4.271
Enterprise valueRM M
2.475
2.405
2.624
2.481
2.641
2.980
2.896
2.996
2.834
3.251
2.209
4.24%
2.94%
94
12.37
LT debtRM M
9.902
10.17
11.91
13.37
15.18
15.99
17.22
19.39
21.35
23.45
1.207
9.09%
8.56%
19
Cost of revenue
3.41%
1.02×
Operating expenses
3.21%
1.00×