0.639
RevenueRM M
16.44
16.78
16.97
16.64
16.34
16.22
16.48
16.65
16.33
16.26
0.694
(0.10%)
(0.27%)
52
3.66
Revenue growth%
24.54
24.03
22.78
19.79
21.87
21.54
21.18
19.63
17.00
14.71
6.24
19.63
21.36
59
10.85
Gross margin%
8.10
5.91
7.79
10.62
13.58
15.98
15.73
13.89
15.32
16.80
20.53
15.73
13.73
65
22.82
Operating margin%
26.68
25.09
27.89
26.25
25.95
23.29
21.21
22.26
19.44
20.09
16.79
21.21
24.19
21
3.34
Net margin%
32.37
30.16
29.39
30.04
28.42
26.58
26.94
29.50
28.19
30.52
26.30
28.19
29.45
63
37.80
P/E ratio (avg)x
19.89
17.11
14.52
12.88
11.01
10.87
9.239
9.615
9.522
9.856
21.56
9.615
10.94
59
22.87
EV/EBITx
26.73
23.35
22.49
21.02
22.68
24.41
21.32
21.04
22.35
20.91
26.45
21.32
22.42
92
5.42
FCF yield (avg)%
30.01
27.12
26.38
26.66
23.94
21.43
23.06
21.90
23.03
20.65
12.06
21.90
23.50
54
19.37
FCF margin%
14.42
12.27
11.23
11.80
10.36
12.50
11.33
13.58
12.06
11.73
24.87
12.06
11.93
67
0.895
FCF / Net incomex
3.846
4.478
4.608
5.104
5.203
5.610
6.539
7.554
9.166
9.083
1.275
7.554
5.406
45
12.33
ROIC%
19.36
17.74
18.32
16.94
17.98
15.58
13.27
13.16
15.72
13.78
27.22
13.78
16.33
93
28.60
Return on equity%
9.96
9.89
8.45
9.49
11.24
12.57
10.05
10.40
9.88
6.91
6.55
10.05
9.93
6
9.59
Return on assets%
15.52
12.87
15.75
15.24
13.53
14.03
15.30
14.25
17.18
14.27
3.27
14.27
14.75
26
0.02
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.04%)
2.22%
—
7.35
EPS growth%
17.31
19.09
17.92
15.06
15.54
15.10
16.19
17.63
18.63
17.36
16.18
17.36
17.33
17
0.02
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
(4.14%)
(4.64%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.02
3.17%
0.68%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
(8.33%)
(6.29%)
—
8.51
Div yield (avg)%
28.23
29.09
27.85
25.52
25.91
26.81
28.54
31.04
30.89
33.26
9.82
30.89
28.39
14
21.52
Payout ratio%
23.05
23.81
21.75
21.60
20.97
23.43
21.22
18.99
19.04
21.90
21.92
21.22
21.67
30
597.6
Shares (diluted)M
738.2
791.7
729.6
766.6
785.0
892.6
865.7
823.0
749.7
694.5
598.1
(2.42%)
0.16%
66
3.42
Buyback yield%
15.48
16.31
16.93
16.05
15.59
17.17
18.55
17.90
17.20
17.67
24.08
17.67
17.05
76
0.568
D/E ratiox
2.223
2.527
2.569
2.507
2.565
2.744
3.010
3.059
2.875
2.674
1.007
2.875
2.622
77
0.898
Enterprise valueRM M
10.67
11.28
11.32
12.47
13.02
14.18
16.19
18.75
20.22
20.27
4.677
9.26%
7.88%
67
3.354
LT debtRM M
12.70
13.89
14.94
16.47
16.89
18.16
18.29
20.54
22.94
23.73
6.376
7.04%
6.93%
85
Cost of revenue
(0.27%)
1.00×
Operating expenses
0.34%
1.06×
Cash and investments
18.84%
Spread over hurdle
(7.21%)