11.58
RevenueRM M
10.20
11.01
11.74
12.19
13.10
13.91
14.79
15.76
16.50
17.90
12.11
6.43%
6.54%
58
28.71
Revenue growth%
8.80
9.75
6.96
9.73
11.31
11.78
13.08
15.77
17.75
16.46
24.28
15.77
11.54
57
5.55
Gross margin%
1.55
0.40
3.17
2.32
0.40
1.23
0.40
0.40
0.40
3.27
3.58
0.40
0.81
21
6.50
Operating margin%
15.70
13.48
10.54
12.58
10.54
9.89
7.27
5.01
5.02
7.69
19.52
7.27
10.21
45
26.90
Net margin%
11.05
12.29
11.93
9.62
9.36
11.07
11.83
11.13
12.89
11.30
5.30
11.30
11.21
69
7.666
P/E ratio (avg)x
24.55
25.17
28.69
30.49
33.49
35.63
35.33
40.17
46.55
50.91
33.72
40.17
34.41
9
35.38
EV/EBITx
35.70
34.70
39.99
36.76
40.62
46.08
45.85
42.78
49.24
52.01
6.435
46.08
41.70
48
3.21
FCF yield (avg)%
14.92
13.93
14.99
14.11
13.15
13.00
15.32
15.40
14.10
11.32
17.77
14.10
14.10
63
24.94
FCF margin%
26.02
26.56
27.02
27.24
29.82
27.17
27.61
29.02
30.18
29.52
12.84
29.02
27.43
74
0.336
FCF / Net incomex
1.076
0.925
0.920
0.887
0.813
0.733
0.722
0.650
0.705
0.652
1.756
0.705
0.773
20
2.35
ROIC%
3.74
3.39
4.10
4.13
6.39
9.09
7.31
5.05
4.80
4.92
21.76
5.05
4.86
87
19.31
Return on equity%
28.59
28.49
28.32
26.28
24.56
26.68
25.05
22.66
24.28
24.18
17.32
24.28
25.67
90
22.35
Return on assets%
0.40
0.40
2.64
1.42
0.98
1.03
2.98
1.56
1.42
3.57
15.57
1.56
1.42
54
0.15
EPSRM
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.17
(0.32%)
(0.33%)
—
2.63
EPS growth%
20.69
20.75
22.72
20.70
18.00
18.48
18.74
21.67
19.11
20.43
26.55
19.11
20.56
10
0.13
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.13
5.87%
5.25%
—
0.08
FCF per shareRM
0.11
0.09
0.10
0.10
0.08
0.09
0.08
0.07
0.08
0.07
0.11
(3.59%)
(5.66%)
—
0.08
Dividend per shRM
0.07
0.08
0.09
0.10
0.09
0.10
0.09
0.09
0.10
0.10
0.05
0.87%
3.01%
—
14.64
Div yield (avg)%
21.58
21.35
20.11
20.26
22.79
25.55
28.53
30.21
29.12
28.61
10.89
28.61
24.17
63
8.33
Payout ratio%
6.86
6.77
5.83
7.65
7.28
9.25
11.50
9.75
6.81
9.46
6.90
9.46
7.47
83
106.4
Shares (diluted)M
107.1
115.9
128.6
144.3
149.0
154.2
156.1
165.4
159.1
174.0
109.2
3.16%
5.41%
38
10.15
Buyback yield%
7.07
6.24
8.53
6.03
7.84
6.15
3.82
3.26
4.71
4.58
21.14
4.58
6.09
83
1.119
D/E ratiox
0.489
0.522
0.504
0.565
0.626
0.733
0.860
0.879
0.907
0.920
0.505
0.879
0.680
23
8.686
Enterprise valueRM M
9.825
9.556
8.427
8.647
8.199
7.733
7.617
6.516
6.165
5.323
10.15
(8.27%)
(5.74%)
16
1.663
LT debtRM M
12.79
11.36
12.19
10.86
10.70
10.13
10.47
10.34
10.94
10.89
9.535
0.35%
(0.90%)
22
Cost of revenue
6.46%
0.99×
Operating expenses
7.01%
1.05×
Cash and investments
16.38%