1.015
RevenueRM M
6.204
6.779
7.446
7.983
8.445
8.938
9.563
10.36
11.22
12.27
1.051
7.76%
7.72%
71
21.19
Revenue growth%
18.74
18.40
16.38
15.33
17.98
16.08
16.36
14.79
15.10
17.04
10.10
16.08
16.37
23
3.68
Gross margin%
32.24
32.96
35.88
33.30
32.86
33.41
32.48
31.52
32.55
30.23
22.39
32.48
32.70
75
29.16
Operating margin%
27.27
25.83
25.78
28.33
26.16
26.09
28.83
31.58
29.43
30.70
9.78
29.43
27.80
23
8.34
Net margin%
20.85
17.92
16.18
15.65
16.79
14.60
13.11
12.47
12.60
10.43
29.55
12.60
15.13
92
28.44
P/E ratio (avg)x
23.50
22.14
25.85
25.14
25.58
24.54
26.37
24.81
24.29
26.51
25.65
24.81
24.97
48
8.318
EV/EBITx
30.72
27.91
30.17
29.10
29.12
26.08
23.73
23.68
25.48
27.74
24.69
25.48
27.82
75
25.60
FCF yield (avg)%
6.36
6.85
5.67
6.11
3.53
4.95
3.64
3.66
1.56
3.79
7.65
3.66
4.37
47
16.56
FCF margin%
1.88
4.03
1.83
0.93
2.41
4.93
7.43
6.17
8.50
7.83
20.79
7.43
4.48
29
1.731
FCF / Net incomex
0.198
0.213
0.186
0.167
0.170
0.181
0.176
0.188
0.177
0.170
0.182
0.177
0.179
71
28.09
ROIC%
28.67
29.74
28.06
25.28
25.10
24.48
25.48
26.15
27.79
29.84
28.47
26.15
26.97
49
6.04
Return on equity%
14.07
16.11
14.60
12.69
13.15
12.44
15.41
12.68
15.67
15.47
21.51
15.41
14.34
71
16.93
Return on assets%
11.58
11.00
9.52
7.94
9.81
12.52
14.91
16.68
18.80
21.26
29.64
16.68
12.05
67
0.04
EPSRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
3.70%
4.22%
—
27.35
EPS growth%
23.46
22.99
22.09
24.38
24.84
26.89
27.89
30.23
33.08
30.52
7.59
30.23
25.87
7
0.11
Bookvalue per shRM
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
1.35%
(0.92%)
—
0.11
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
2.52%
4.03%
—
0.04
Dividend per shRM
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.08
5.18%
0.27%
—
9.41
Div yield (avg)%
32.57
31.59
34.08
34.44
37.06
34.68
32.71
30.26
29.67
31.41
10.68
31.41
32.64
68
18.08
Payout ratio%
24.67
24.97
26.99
29.56
27.83
29.91
27.29
26.71
23.96
23.94
25.04
26.71
26.85
36
57.50
Shares (diluted)M
71.39
65.28
66.79
62.96
59.03
57.36
65.54
59.23
63.21
60.73
58.38
0.57%
(0.96%)
34
19.26
Buyback yield%
24.95
24.95
23.91
25.38
25.34
25.03
25.04
24.43
26.80
23.81
21.90
25.03
24.99
73
1.436
D/E ratiox
1.609
1.786
1.821
1.714
1.668
1.644
1.848
1.904
1.899
1.929
0.354
1.899
1.804
32
10.89
Enterprise valueRM M
14.75
14.15
12.65
11.94
10.54
9.812
9.531
8.511
9.059
8.788
15.67
(3.57%)
(6.21%)
72
3.640
LT debtRM M
14.08
14.84
17.15
19.51
22.97
23.76
27.16
32.28
33.47
33.06
13.60
7.56%
8.86%
12
Cost of revenue
7.43%
0.97×
Operating expenses
8.61%
1.09×
Cash and investments
17.25%