56.50
RevenueRM M
65.27
67.33
70.02
70.44
73.37
73.07
75.10
76.16
78.23
78.17
59.73
1.27%
2.23%
57
29.70
Revenue growth%
12.73
15.70
17.31
19.46
16.80
16.74
15.94
18.00
15.18
12.44
25.99
15.94
16.34
92
7.83
Gross margin%
20.66
17.83
18.54
16.92
17.21
18.49
15.93
18.20
20.03
18.49
2.27
18.49
18.34
85
11.35
Operating margin%
14.73
16.18
16.71
16.70
14.83
17.25
16.81
18.57
17.42
16.47
9.85
17.25
16.71
31
21.97
Net margin%
5.72
3.37
2.59
4.71
2.16
1.48
0.40
3.35
3.68
4.65
27.59
3.35
3.36
70
13.58
P/E ratio (avg)x
21.90
20.31
20.18
17.97
16.45
17.07
18.96
17.40
19.48
21.10
19.60
18.96
19.22
92
17.44
EV/EBITx
18.03
21.72
23.51
26.73
30.83
30.06
29.33
29.18
33.88
35.73
11.33
30.06
29.25
60
22.72
FCF yield (avg)%
24.92
23.76
22.97
23.86
21.51
20.50
19.30
20.51
23.38
24.47
11.12
20.51
23.18
44
28.24
FCF margin%
17.13
18.89
19.72
22.48
21.40
18.76
19.34
20.27
19.98
21.44
20.47
19.98
19.85
29
1.708
FCF / Net incomex
1.202
1.214
1.278
1.275
1.289
1.142
1.068
1.115
1.179
1.001
0.528
1.115
1.190
37
15.98
ROIC%
29.27
28.39
31.28
30.77
27.90
27.20
25.05
26.40
24.85
23.99
4.55
25.05
27.55
51
6.35
Return on equity%
25.90
25.12
27.02
27.17
26.35
26.57
28.95
29.27
31.25
33.06
20.53
29.27
27.09
74
16.65
Return on assets%
8.92
6.34
4.90
4.46
3.39
4.92
6.73
8.50
6.81
7.57
24.03
6.81
6.53
9
0.01
EPSRM
0.09
0.09
0.09
0.10
0.09
0.11
0.12
0.12
0.13
0.13
0.01
6.13%
4.38%
—
3.73
EPS growth%
25.71
28.20
30.74
29.94
28.73
27.54
25.18
26.51
27.86
28.79
26.91
27.54
28.03
75
0.04
Bookvalue per shRM
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
8.16%
1.19%
—
0.01
FCF per shareRM
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.04
4.55%
4.63%
—
0.02
Dividend per shRM
0.05
0.06
0.05
0.06
0.08
0.08
0.08
0.08
0.08
0.09
0.03
2.64%
6.74%
—
12.97
Div yield (avg)%
18.79
18.29
19.88
21.91
22.74
20.88
20.47
18.75
21.15
20.19
4.53
20.47
20.33
34
21.67
Payout ratio%
7.23
4.44
3.04
4.55
4.54
7.15
7.84
8.27
9.28
6.97
14.13
7.84
7.06
64
452.1
Shares (diluted)M
603.2
568.1
595.6
596.1
629.1
730.5
758.8
858.0
805.4
757.7
457.5
3.79%
1.89%
86
10.74
Buyback yield%
14.77
15.33
14.12
13.13
10.80
13.42
13.65
13.49
12.96
10.99
6.18
13.42
13.46
56
1.682
D/E ratiox
0.848
0.839
0.849
0.847
0.839
0.761
0.779
0.695
0.709
0.691
0.959
0.709
0.809
89
15.37
Enterprise valueRM M
14.04
14.88
16.65
19.62
22.33
25.73
26.02
26.08
27.66
30.40
42.02
6.37%
8.73%
25
25.27
LT debtRM M
6.263
6.553
5.881
6.294
5.755
5.264
5.339
5.423
4.961
5.013
38.18
(2.72%)
(3.29%)
32
Cost of revenue
2.11%
0.99×
Operating expenses
3.60%
1.14×