0.336
RevenueRM B
0.629
0.673
0.740
0.816
0.872
0.926
1.014
1.112
1.222
0.376
0.356
8.41%
8.50%
55
12.73
Revenue growth%
14.22
15.35
12.83
10.96
7.97
6.41
4.05
6.82
4.36
21.25
4.66
6.41
9.47
14
2.39
Gross margin%
14.68
13.29
15.08
17.29
14.34
15.09
14.83
14.20
12.75
20.52
7.48
14.34
14.76
92
16.22
Operating margin%
9.42
11.44
12.70
15.45
15.48
12.56
11.39
8.70
6.10
18.12
3.92
11.39
11.41
55
16.52
Net margin%
11.85
10.68
9.04
10.29
10.52
8.82
10.85
10.39
11.93
10.52
2.66
10.52
10.46
68
16.90
P/E ratio (avg)x
7.464
6.655
6.072
5.546
6.154
6.764
6.057
5.642
5.558
36.37
28.22
6.057
6.113
58
33.13
EV/EBITx
51.15
53.42
53.83
55.91
53.76
62.96
74.63
76.19
89.58
33.83
22.72
74.63
54.87
32
27.35
FCF yield (avg)%
12.30
15.17
12.92
10.98
12.12
12.61
12.82
14.69
16.34
14.93
6.22
12.82
12.72
50
6.21
FCF margin%
6.69
4.01
6.11
3.66
1.18
0.40
2.01
3.18
5.81
26.99
19.24
2.01
3.83
18
0.479
FCF / Net incomex
0.884
0.940
0.924
1.007
1.105
1.064
1.035
1.027
0.965
1.026
1.728
1.035
0.986
71
5.45
ROIC%
15.04
16.12
18.39
20.93
21.61
22.63
20.43
23.05
20.08
3.06
17.45
21.61
20.25
7
11.28
Return on equity%
23.14
22.46
23.48
22.20
20.03
17.66
17.55
15.10
18.09
10.37
7.67
17.66
20.33
17
20.11
Return on assets%
12.43
10.31
12.70
11.28
9.25
11.95
11.53
10.34
13.10
28.99
27.57
11.53
11.74
62
0.09
EPSRM
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.10
0.10
(3.68%)
(3.31%)
—
14.18
EPS growth%
20.43
22.63
20.83
19.95
20.69
17.73
16.98
17.75
19.41
12.66
4.13
17.75
20.19
23
0.26
Bookvalue per shRM
0.08
0.08
0.09
0.10
0.11
0.13
0.13
0.13
0.12
0.11
0.17
4.21%
6.50%
—
0.25
FCF per shareRM
0.06
0.06
0.07
0.07
0.06
0.06
0.07
0.07
0.08
0.18
0.09
3.07%
2.48%
—
0.10
Dividend per shRM
0.13
0.14
0.12
0.12
0.12
0.12
0.10
0.10
0.08
0.16
0.06
(7.66%)
(3.18%)
—
13.20
Div yield (avg)%
8.64
10.08
7.36
9.50
12.07
14.71
14.06
14.81
15.93
22.31
8.14
14.71
11.08
93
5.65
Payout ratio%
17.41
16.82
17.23
14.39
16.02
14.98
13.14
10.43
7.45
18.19
26.62
13.14
15.50
72
3.141
Shares (diluted)B
3.144
2.764
2.747
2.441
2.231
2.418
2.182
1.893
1.979
3.167
3.217
(4.11%)
(4.71%)
9
4.86
Buyback yield%
26.40
28.15
28.32
28.96
26.17
25.82
27.78
25.03
23.53
5.02
12.54
25.82
26.29
57
1.141
D/E ratiox
1.464
1.638
1.510
1.646
1.578
1.652
1.554
1.728
1.653
1.145
1.208
1.652
1.608
65
1.322
Enterprise valueRM B
0.779
0.799
0.818
0.952
1.034
1.180
1.251
1.424
1.471
1.412
1.321
9.10%
8.26%
83
0.781
LT debtRM B
1.091
1.154
1.210
1.097
1.116
1.200
1.125
1.241
1.298
0.291
0.235
3.42%
3.04%
19
Cost of revenue
9.01%
1.05×
Operating expenses
8.04%
0.96×
Goodwill & intangibles
20.79%