0.416
RevenueRM M
2.339
2.526
2.657
2.837
3.062
3.269
3.562
3.739
4.025
4.358
0.426
7.31%
6.99%
27
12.14
Revenue growth%
28.96
28.77
26.98
24.40
21.83
20.12
21.30
19.90
21.66
20.97
4.71
20.97
21.75
84
20.38
Gross margin%
14.91
14.64
13.60
14.74
14.04
17.00
19.51
16.99
17.75
16.77
19.86
17.00
15.84
84
23.22
Operating margin%
15.13
17.96
17.02
14.52
15.88
14.93
17.38
16.24
18.68
18.11
4.55
17.38
16.63
24
15.22
Net margin%
24.86
24.15
21.47
24.31
21.83
21.20
19.75
20.33
22.15
24.98
21.90
21.20
21.99
26
16.13
P/E ratio (avg)x
14.50
13.89
15.58
16.62
17.01
16.51
16.36
18.35
20.75
23.00
21.94
18.35
16.56
80
31.58
EV/EBITx
22.86
23.24
24.30
22.69
25.04
22.03
24.42
25.06
23.09
21.45
7.759
23.09
23.17
80
27.14
FCF yield (avg)%
0.91
0.40
0.40
1.71
0.40
1.15
0.40
2.75
2.42
0.93
14.81
1.15
0.92
28
6.96
FCF margin%
13.86
15.38
14.95
12.55
10.68
11.66
14.24
15.25
12.69
10.11
6.04
12.69
13.27
23
0.485
FCF / Net incomex
0.850
0.839
0.884
0.806
0.785
0.830
0.806
0.848
0.753
0.659
1.424
0.806
0.818
16
22.36
ROIC%
23.95
26.93
26.30
27.01
28.76
28.24
30.72
28.19
31.01
32.20
22.53
30.72
28.22
56
17.12
Return on equity%
26.61
28.43
27.17
25.54
26.49
28.14
26.53
26.07
28.09
30.88
28.24
28.09
26.89
33
7.04
Return on assets%
3.50
1.31
0.40
0.40
0.97
0.97
0.40
0.40
1.05
0.40
22.55
0.40
0.68
60
—
EPSRM
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
10.12%
8.46%
—
3.71
EPS growth%
32.73
30.46
28.41
25.85
22.91
22.55
25.12
24.72
24.35
25.51
19.11
24.72
25.32
45
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(3.81%)
(1.26%)
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
7.07%
8.26%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.53%
4.31%
—
8.89
Div yield (avg)%
1.30
4.11
5.76
5.52
7.89
7.33
9.55
6.86
9.49
10.53
16.52
9.49
7.09
56
2.73
Payout ratio%
29.26
30.59
30.52
28.34
28.83
29.10
31.37
30.69
31.97
33.93
20.64
31.37
30.56
15
332.1
Shares (diluted)M
463.2
437.2
464.3
484.6
458.6
502.2
487.7
504.3
529.0
604.4
321.9
5.68%
4.13%
48
4.49
Buyback yield%
18.92
16.67
13.69
14.44
14.71
16.51
16.34
17.74
16.74
19.55
16.72
16.74
16.59
25
1.003
D/E ratiox
0.309
0.321
0.307
0.311
0.312
0.349
0.399
0.427
0.432
0.490
0.448
0.427
0.335
94
1.797
Enterprise valueRM M
0.807
0.876
0.898
0.880
0.835
0.763
0.721
0.762
0.763
0.694
0.998
(3.63%)
(1.75%)
52
0.462
LT debtRM M
3.212
2.733
2.728
2.696
2.360
2.024
1.767
1.584
1.403
1.255
0.219
(11.86%)
(8.95%)
7
Cost of revenue
6.79%
0.98×
Operating expenses
7.05%
1.01×
Property and equipment
17.01%
Spread over hurdle
(1.44%)