6.427
RevenueRM M
13.19
13.92
14.63
14.88
15.11
15.63
15.89
16.71
16.91
17.25
6.948
2.69%
2.89%
34
26.75
Revenue growth%
10.21
10.94
9.84
8.10
10.20
8.01
8.44
11.28
8.50
10.97
18.19
8.50
10.02
53
27.35
Gross margin%
30.15
32.61
32.76
33.06
30.89
28.87
29.20
29.53
31.67
31.59
26.80
29.53
31.24
25
16.40
Operating margin%
11.37
10.94
10.89
12.77
15.25
16.80
14.23
13.20
11.64
11.95
14.64
13.20
12.36
15
6.32
Net margin%
33.77
33.92
32.57
31.69
30.73
32.05
34.26
36.27
38.91
36.62
8.33
36.27
33.85
36
34.21
P/E ratio (avg)x
19.16
18.04
19.06
16.99
18.84
20.04
20.98
19.13
20.86
23.34
21.37
20.86
19.15
38
34.58
EV/EBITx
20.08
18.60
17.75
16.00
13.80
14.34
15.56
13.58
12.20
12.34
9.433
13.58
14.95
37
27.76
FCF yield (avg)%
20.35
20.09
17.37
19.84
18.86
20.19
20.65
17.96
15.44
18.27
2.45
18.27
19.35
49
8.57
FCF margin%
18.25
19.04
19.64
22.32
19.39
18.51
18.67
19.79
18.08
16.47
13.81
18.51
18.85
10
1.662
FCF / Net incomex
0.331
0.339
0.349
0.367
0.426
0.462
0.505
0.526
0.576
0.589
0.978
0.526
0.444
82
11.57
ROIC%
24.09
21.81
19.81
21.17
21.48
23.70
21.92
23.59
20.84
22.00
26.69
22.00
21.87
16
22.15
Return on equity%
26.71
29.57
27.81
26.75
25.51
26.05
23.83
21.68
21.72
20.07
12.11
21.72
25.78
7
29.00
Return on assets%
10.41
11.05
11.42
13.28
14.32
13.52
14.97
16.07
18.28
17.48
24.71
16.07
13.92
23
0.02
EPSRM
—
—
—
—
—
—
—
—
—
—
0.02
(5.11%)
(5.63%)
—
27.34
EPS growth%
1.70
2.08
2.39
0.40
0.41
0.40
0.40
2.56
1.97
1.64
8.05
1.64
1.67
66
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.25%
0.86%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.01
7.88%
7.43%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.18%)
(4.43%)
—
20.95
Div yield (avg)%
32.54
31.05
28.33
29.30
27.52
29.45
27.06
25.60
26.22
27.33
28.51
27.06
27.93
32
14.56
Payout ratio%
8.60
7.31
5.72
5.38
2.55
2.62
4.26
6.59
5.72
6.70
26.14
5.72
5.72
64
639.1
Shares (diluted)M
595.6
588.5
582.6
521.1
488.6
422.1
402.3
377.6
340.1
362.4
676.8
(5.80%)
(4.14%)
77
23.85
Buyback yield%
5.07
5.85
8.70
11.04
11.28
11.98
12.52
15.29
13.51
12.47
10.57
12.52
11.63
61
0.908
D/E ratiox
0.673
0.710
0.735
0.728
0.622
0.550
0.494
0.519
0.486
0.513
1.597
0.513
0.586
28
9.743
Enterprise valueRM M
9.920
11.07
12.50
11.72
11.47
11.80
11.83
13.54
13.55
14.97
2.308
5.48%
4.53%
66
9.407
LT debtRM M
9.607
11.27
12.72
13.12
15.11
17.94
18.15
20.69
23.18
24.75
6.571
10.37%
10.91%
24
Cost of revenue
2.99%
1.01×
Operating expenses
2.74%
0.99×