4.525
RevenueRM M
6.459
6.927
7.406
8.073
8.613
9.539
10.18
10.97
12.02
13.07
4.954
8.70%
8.27%
68
3.46
Revenue growth%
24.54
23.57
26.13
23.50
25.14
23.00
25.76
27.74
25.05
22.46
4.29
25.05
24.79
53
4.27
Gross margin%
22.30
21.48
19.46
18.31
20.89
19.54
18.35
15.82
17.90
17.90
17.07
17.90
18.90
46
28.49
Operating margin%
3.22
0.99
3.03
2.07
3.65
1.36
0.40
0.40
0.40
1.54
15.38
0.40
1.45
78
3.75
Net margin%
12.21
10.03
10.99
9.26
11.84
12.20
14.24
13.71
14.16
16.29
16.20
14.16
12.20
92
30.31
P/E ratio (avg)x
26.97
28.22
32.59
34.42
34.69
37.71
37.88
42.48
40.55
45.40
20.95
40.55
36.20
21
7.701
EV/EBITx
4.206
4.379
4.731
4.498
4.968
5.572
5.470
5.084
4.765
5.268
23.18
5.268
4.866
15
22.67
FCF yield (avg)%
27.30
25.63
24.45
26.73
24.36
22.91
20.83
22.26
25.05
27.77
13.36
22.91
24.75
37
5.80
FCF margin%
8.63
6.75
7.82
10.37
11.37
8.61
5.68
2.90
2.60
2.22
22.67
2.90
7.28
52
0.848
FCF / Net incomex
0.112
0.099
0.098
0.085
0.089
0.079
0.079
0.070
0.068
0.074
1.058
0.074
0.082
38
29.26
ROIC%
13.30
16.15
16.76
16.27
18.21
15.57
18.56
20.89
18.95
19.63
26.01
18.95
17.48
40
3.20
Return on equity%
5.28
2.91
0.40
0.40
0.40
0.40
1.26
3.80
5.51
6.82
3.76
3.80
2.09
89
10.99
Return on assets%
6.73
5.13
7.42
8.44
5.49
7.31
7.64
7.67
9.37
9.66
14.26
7.67
7.53
19
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
4.18%
5.75%
—
4.47
EPS growth%
11.48
13.87
14.37
11.41
12.52
10.17
11.48
9.03
9.88
12.78
13.72
10.17
11.48
89
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
7.63%
5.62%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
10.38%
6.96%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
2.18%
(1.06%)
—
11.10
Div yield (avg)%
7.52
5.52
6.53
8.58
8.35
8.84
10.78
11.09
10.96
8.47
27.60
10.78
8.53
48
11.62
Payout ratio%
10.95
12.58
15.00
12.31
12.14
13.57
13.03
14.21
16.70
15.97
6.68
14.21
13.30
16
6.587
Shares (diluted)B
5.966
5.932
5.286
5.118
4.906
5.072
4.731
4.195
3.925
4.061
6.268
(3.71%)
(4.20%)
72
24.76
Buyback yield%
2.78
1.77
3.09
2.49
0.40
3.38
1.29
3.86
5.79
7.01
17.38
3.86
2.93
23
0.947
D/E ratiox
1.334
1.307
1.153
1.054
1.046
0.980
0.903
0.998
0.999
1.109
0.207
0.998
1.050
32
2.546
Enterprise valueRM M
3.191
2.819
2.663
2.566
2.276
2.393
2.462
2.175
2.057
1.947
6.433
(3.08%)
(5.58%)
80
1.855
LT debtRM M
4.343
3.814
3.626
3.254
2.962
2.853
3.020
3.008
2.739
2.951
4.514
(0.07%)
(4.95%)
50
Cost of revenue
8.55%
1.03×
Operating expenses
7.73%
0.95×
Goodwill & intangibles
17.66%