2.347
RevenueRM M
2.394
2.549
2.788
3.016
3.215
3.532
3.813
4.089
4.378
2.461
2.702
7.74%
7.89%
92
29.30
Revenue growth%
7.58
7.81
5.84
6.06
5.88
5.57
3.73
2.77
0.82
17.45
23.94
3.73
5.86
69
7.10
Gross margin%
0.40
0.44
0.40
2.55
3.21
4.75
3.56
2.38
5.00
15.29
8.30
3.56
2.46
40
19.44
Operating margin%
19.02
20.78
22.59
23.90
24.98
27.24
26.54
28.65
31.57
17.14
24.64
27.24
24.44
73
24.63
Net margin%
25.88
24.45
26.77
28.84
31.81
33.43
32.36
34.07
34.62
4.00
18.91
33.43
30.32
50
35.55
P/E ratio (avg)x
14.56
14.60
14.44
12.96
12.32
13.04
14.02
15.21
16.76
28.59
22.43
14.02
14.50
42
10.68
EV/EBITx
14.14
14.18
15.73
17.80
18.10
17.91
20.04
20.49
22.29
30.12
27.54
20.04
17.85
33
8.53
FCF yield (avg)%
11.69
9.22
7.15
10.13
7.58
9.62
7.68
5.98
6.05
21.98
4.56
7.58
8.45
67
14.88
FCF margin%
12.40
15.25
17.85
20.63
18.54
16.54
14.32
13.13
11.65
29.27
29.46
14.32
15.30
37
1.372
FCF / Net incomex
0.641
0.748
0.831
0.946
1.080
1.082
1.117
1.177
1.145
1.531
1.531
1.117
1.013
38
13.70
ROIC%
17.20
15.97
15.68
13.06
15.21
12.32
11.66
12.23
10.17
4.75
2.20
12.23
14.14
91
4.72
Return on equity%
16.86
14.65
13.56
15.95
13.68
13.54
13.79
11.47
9.94
25.23
21.45
13.54
13.73
27
18.16
Return on assets%
3.21
3.19
5.43
7.37
7.61
8.07
8.51
5.59
5.67
25.11
20.39
7.61
5.63
33
—
EPSRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
6.19%
5.49%
—
22.54
EPS growth%
21.48
19.23
17.08
14.16
16.62
16.85
15.68
17.57
20.32
12.08
21.46
16.85
17.33
86
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(2.10%)
(1.51%)
—
—
FCF per shareRM
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
8.34%
5.20%
—
—
Dividend per shRM
—
—
—
—
—
—
—
0.01
0.01
—
—
5.95%
5.18%
—
11.12
Div yield (avg)%
4.27
1.51
2.30
1.45
3.29
3.62
6.53
5.95
7.86
21.52
2.91
5.95
3.95
64
2.42
Payout ratio%
24.17
24.57
21.63
19.66
21.03
19.73
21.35
23.80
25.70
10.60
19.93
21.35
21.49
93
0.694
Shares (diluted)B
1.185
1.319
1.474
1.468
1.543
1.812
1.810
1.751
1.936
0.689
0.701
5.69%
6.30%
38
4.98
Buyback yield%
23.96
22.51
24.63
22.29
21.54
20.35
20.95
19.43
18.78
27.46
28.32
20.35
21.30
62
0.648
D/E ratiox
0.557
0.550
0.483
0.411
0.377
0.393
0.350
0.364
0.360
0.246
1.633
0.364
0.402
81
3.684
Enterprise valueRM M
0.435
0.522
0.613
0.633
0.659
0.649
0.764
0.751
0.741
4.135
2.535
3.20%
7.38%
87
2.319
LT debtRM M
0.795
0.796
0.858
0.858
0.925
0.946
1.004
1.135
1.358
2.944
2.797
9.62%
8.09%
9
Cost of revenue
7.93%
1.00×
Operating expenses
7.94%
1.01×
Goodwill & intangibles
17.60%