29.92
RevenueRM M
38.55
41.46
43.40
46.58
49.91
53.64
57.49
61.96
66.40
70.98
30.76
7.30%
6.91%
64
2.77
Revenue growth%
24.25
26.22
24.36
26.77
28.98
31.05
32.64
33.06
30.31
30.11
3.40
31.05
29.55
88
21.28
Gross margin%
16.99
17.57
15.49
15.69
16.94
17.55
19.18
21.62
22.54
21.65
10.61
21.62
17.56
21
24.45
Operating margin%
20.08
17.19
18.23
16.27
16.43
19.31
21.74
19.11
19.22
18.79
3.10
19.22
18.95
39
3.02
Net margin%
20.05
22.54
20.56
17.99
20.33
21.02
18.71
17.31
18.85
17.11
2.72
18.71
19.45
16
6.608
P/E ratio (avg)x
25.13
26.77
26.08
25.26
28.92
28.51
27.60
27.24
31.32
32.02
10.87
28.51
27.42
73
15.69
EV/EBITx
16.32
15.07
15.69
15.51
14.40
13.51
13.79
12.72
11.41
12.68
16.51
12.72
14.10
49
8.38
FCF yield (avg)%
5.57
2.71
4.42
2.36
3.60
3.18
5.70
8.44
9.81
12.64
23.12
8.44
5.00
89
17.95
FCF margin%
27.84
30.36
33.34
33.47
31.98
29.27
26.46
27.28
28.53
30.69
4.24
28.53
29.82
34
1.439
FCF / Net incomex
2.181
1.956
1.977
1.781
1.946
1.806
1.678
1.602
1.526
1.488
1.689
1.602
1.794
20
29.68
ROIC%
11.16
13.79
12.83
14.89
15.98
17.79
17.34
17.02
18.43
18.28
27.79
17.79
16.50
57
7.84
Return on equity%
17.27
14.58
17.54
17.52
17.84
18.01
15.24
13.72
11.71
12.23
11.51
13.72
16.25
11
13.14
Return on assets%
1.12
1.68
2.93
3.44
4.08
6.10
6.52
7.30
4.62
6.47
6.53
6.47
4.35
10
0.16
EPSRM
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.17
(2.66%)
(3.69%)
—
27.17
EPS growth%
12.78
13.10
12.79
12.17
11.49
12.73
15.67
15.58
16.65
18.80
8.31
15.67
12.95
68
0.15
Bookvalue per shRM
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.08
0.09
0.13
5.36%
3.16%
—
0.17
FCF per shareRM
0.15
0.15
0.14
0.16
0.19
0.20
0.22
0.23
0.24
0.27
0.10
7.69%
7.29%
—
0.12
Dividend per shRM
0.16
0.18
0.17
0.17
0.18
0.17
0.16
0.18
0.19
0.21
0.10
2.86%
2.96%
—
11.07
Div yield (avg)%
17.25
15.39
13.13
10.27
8.81
6.72
5.43
3.01
1.36
3.57
12.03
3.57
7.76
85
6.53
Payout ratio%
6.86
7.43
8.32
10.75
12.71
13.40
13.99
11.82
11.00
9.06
13.95
11.82
10.87
53
93.30
Shares (diluted)M
129.1
148.6
157.6
179.9
183.2
181.3
191.6
218.2
210.8
204.3
91.81
2.20%
5.44%
38
8.77
Buyback yield%
24.12
25.43
23.79
24.24
26.78
27.23
25.82
27.29
29.22
30.97
28.34
27.29
26.30
10
1.046
D/E ratiox
0.182
0.156
0.163
0.159
0.139
0.128
0.118
0.124
0.118
0.119
1.660
0.119
0.133
40
23.82
Enterprise valueRM M
49.75
52.16
58.20
63.46
64.52
73.32
84.57
83.60
81.37
95.93
28.18
8.26%
7.48%
17
46.36
LT debtRM M
40.66
44.18
46.37
43.86
45.50
52.91
52.37
52.72
51.30
53.27
15.98
3.20%
3.13%
17
Cost of revenue
7.07%
1.02×
Operating expenses
6.22%
0.94×
Cash and investments
15.85%