9.544
RevenueRM M
13.34
13.39
13.52
13.86
14.01
14.07
14.57
14.67
14.83
15.37
9.949
1.87%
1.56%
76
10.14
Revenue growth%
17.91
16.52
17.12
20.09
21.43
22.68
22.20
21.22
23.51
25.31
13.36
22.68
21.32
19
26.58
Gross margin%
21.68
23.56
25.81
27.96
27.65
30.44
28.89
26.54
26.91
24.84
17.30
26.91
26.73
13
12.84
Operating margin%
11.65
14.37
16.97
17.00
14.49
14.46
11.81
11.66
8.67
7.59
14.04
11.66
13.09
8
23.25
Net margin%
17.65
20.45
22.98
25.90
25.28
23.33
21.32
24.15
24.68
23.57
7.82
23.57
23.45
84
26.60
P/E ratio (avg)x
28.02
30.57
31.07
34.43
32.48
32.66
29.67
27.03
27.56
26.82
36.85
27.56
30.12
10
7.907
EV/EBITx
14.95
14.87
16.18
18.75
20.48
22.24
24.89
27.25
32.06
33.18
25.80
27.25
21.36
82
7.35
FCF yield (avg)%
20.26
17.65
16.45
15.84
18.01
19.47
18.85
20.44
20.69
20.96
3.90
20.44
19.16
46
3.84
FCF margin%
5.86
6.17
5.90
4.29
6.26
9.21
11.95
13.31
15.24
15.30
20.95
13.31
7.73
67
0.848
FCF / Net incomex
1.043
1.121
1.249
1.247
1.213
1.311
1.483
1.494
1.569
1.678
0.882
1.494
1.280
15
18.70
ROIC%
9.22
9.69
10.96
11.37
8.47
10.71
10.45
10.72
12.90
14.54
8.53
10.72
10.72
68
11.85
Return on equity%
14.06
15.52
13.59
10.78
7.97
9.37
10.06
8.13
5.24
2.34
24.51
8.13
9.71
37
29.46
Return on assets%
15.82
18.31
19.26
21.69
19.07
16.88
14.94
16.93
14.81
12.79
4.42
14.94
16.91
58
0.01
EPSRM
0.02
0.02
0.03
0.02
0.03
0.03
0.04
0.04
0.04
0.05
0.01
13.37%
10.73%
—
18.80
EPS growth%
18.44
18.11
15.72
13.30
12.32
9.72
12.36
13.30
15.74
15.98
23.08
13.30
14.51
59
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.20%)
(0.19%)
—
0.01
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
2.10%
(0.18%)
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.55%
2.46%
—
15.97
Div yield (avg)%
14.54
13.75
14.90
13.14
14.23
14.53
13.80
12.96
13.06
15.74
21.47
13.80
14.02
46
26.18
Payout ratio%
10.22
12.59
12.59
11.28
8.72
6.09
4.12
4.02
2.48
3.96
22.41
4.02
7.40
39
726.9
Shares (diluted)M
661.4
697.9
767.6
860.9
831.1
776.6
703.6
755.8
698.8
722.8
733.9
(2.75%)
0.01%
56
17.36
Buyback yield%
28.08
27.14
25.68
26.49
28.25
25.47
26.07
27.64
25.03
25.45
20.38
25.47
26.28
15
0.657
D/E ratiox
1.425
1.361
1.483
1.606
1.820
1.705
1.853
1.727
1.714
1.828
1.073
1.727
1.710
43
17.53
Enterprise valueRM M
22.03
21.14
22.69
25.93
23.51
25.79
26.48
26.37
23.99
24.38
14.02
0.73%
2.32%
39
7.704
LT debtRM M
16.05
17.55
18.98
22.09
24.10
24.42
28.72
28.02
32.78
34.21
8.208
7.25%
9.43%
36
Cost of revenue
1.89%
1.03×
Operating expenses
0.25%
0.88×
Cash and investments
19.80%