2.401
RevenueRM M
16.85
17.09
18.11
18.50
19.26
20.13
20.73
21.35
21.64
21.95
2.681
2.65%
3.16%
57
11.97
Revenue growth%
11.01
10.30
12.73
10.57
10.49
13.17
15.00
14.53
17.35
15.23
20.81
15.00
12.95
70
25.83
Gross margin%
8.92
8.21
5.34
5.10
6.76
5.18
5.23
3.92
4.67
5.78
18.37
5.18
5.29
52
27.72
Operating margin%
22.12
19.45
16.88
17.02
17.90
18.12
16.20
13.72
14.93
11.96
8.70
14.93
16.95
75
28.54
Net margin%
21.85
19.40
16.75
14.02
15.10
12.62
12.61
15.13
15.78
18.15
14.13
15.13
15.46
24
31.42
P/E ratio (avg)x
24.07
26.64
29.86
29.95
30.76
30.59
32.11
34.21
35.79
40.18
17.72
34.21
30.68
58
6.740
EV/EBITx
11.83
12.09
13.75
15.43
15.99
16.10
16.41
17.09
19.58
18.55
11.56
17.09
16.04
86
8.87
FCF yield (avg)%
25.39
23.01
22.30
23.68
24.56
24.50
26.38
25.68
23.96
21.80
5.23
24.50
24.23
81
4.47
FCF margin%
11.97
9.05
12.00
11.91
11.92
10.19
10.47
9.33
11.25
13.97
11.18
10.47
11.58
59
0.880
FCF / Net incomex
1.338
1.256
1.287
1.300
1.469
1.633
1.706
1.625
1.683
1.849
1.422
1.683
1.547
90
21.29
ROIC%
16.10
15.78
14.83
13.78
16.57
17.68
19.74
22.53
23.87
22.34
29.60
22.34
17.12
69
9.83
Return on equity%
14.09
15.96
16.58
15.52
16.42
15.95
17.98
15.52
15.62
16.98
27.30
15.95
15.95
76
16.26
Return on assets%
23.58
25.70
25.38
24.55
25.87
22.98
24.53
27.07
29.92
28.70
14.81
27.07
25.54
13
0.06
EPSRM
0.10
0.12
0.12
0.13
0.15
0.15
0.17
0.20
0.21
0.21
0.07
6.67%
8.90%
—
19.13
EPS growth%
9.94
11.44
10.13
9.37
9.14
10.52
12.00
11.49
8.70
9.69
23.70
10.52
10.04
15
0.02
Bookvalue per shRM
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.07
(0.52%)
(3.14%)
—
0.06
FCF per shareRM
0.09
0.10
0.09
0.09
0.09
0.09
0.09
0.11
0.11
0.11
0.06
4.80%
3.33%
—
0.08
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.21%
0.49%
—
9.65
Div yield (avg)%
18.88
16.12
16.62
19.23
17.51
16.33
13.77
16.41
14.91
16.78
12.55
16.33
16.51
43
4.35
Payout ratio%
18.32
17.72
17.16
17.19
19.58
20.88
21.60
20.35
18.20
18.75
23.20
20.35
18.53
36
281.4
Shares (diluted)M
346.9
395.2
404.6
441.1
481.7
547.6
617.3
613.1
656.1
752.2
293.5
9.32%
8.63%
21
2.97
Buyback yield%
21.68
22.76
24.64
24.40
25.99
28.72
29.47
30.54
28.82
28.86
2.66
28.86
27.35
63
1.388
D/E ratiox
1.117
1.127
1.314
1.382
1.545
1.530
1.763
1.892
1.757
1.672
1.042
1.757
1.538
90
16.85
Enterprise valueRM M
5.363
5.091
4.846
4.531
4.805
4.448
4.886
5.086
4.459
3.851
4.233
(4.33%)
(4.62%)
63
6.427
LT debtRM M
1.373
1.323
1.299
1.144
1.236
1.160
1.174
1.258
1.201
1.101
6.241
(2.28%)
(2.46%)
60
Cost of revenue
2.75%
0.96×
Operating expenses
3.90%
1.07×
Property and equipment
19.64%
Goodwill & intangibles
15.41%