39.52
RevenueRM M
74.17
76.77
77.06
79.58
82.06
83.17
83.76
85.18
86.65
40.59
42.99
1.72%
2.25%
90
21.85
Revenue growth%
11.04
12.41
13.26
11.66
9.89
9.35
9.91
12.84
14.94
13.68
20.77
9.91
11.87
90
5.12
Gross margin%
31.35
28.52
30.09
31.74
29.39
28.59
30.26
30.67
29.76
13.14
13.67
29.76
30.18
90
24.83
Operating margin%
31.80
33.14
34.73
34.70
32.54
30.29
33.19
32.85
34.33
29.85
16.85
32.85
32.99
54
6.45
Net margin%
25.91
23.14
21.23
23.36
21.72
21.28
19.19
18.75
19.11
7.10
9.21
19.19
21.50
34
28.87
P/E ratio (avg)x
10.38
11.34
10.53
9.913
10.73
11.18
10.82
11.15
9.918
8.511
10.56
10.82
10.77
56
9.728
EV/EBITx
31.49
28.25
25.31
24.89
24.49
24.83
24.76
23.72
24.59
24.58
19.20
24.59
24.86
86
4.01
FCF yield (avg)%
29.35
31.44
32.08
34.30
32.94
35.53
34.48
35.24
35.61
17.41
28.51
35.24
33.62
41
20.03
FCF margin%
17.85
19.34
18.56
15.68
18.52
19.02
20.49
23.07
22.50
11.54
21.12
20.49
19.18
87
1.548
FCF / Net incomex
1.833
2.030
2.113
2.332
2.488
2.279
2.342
2.383
2.144
1.363
0.975
2.342
2.211
52
7.26
ROIC%
19.56
21.03
22.05
24.97
26.71
28.81
25.84
24.34
24.57
17.26
20.63
25.84
24.46
48
21.97
Return on equity%
15.13
13.75
11.86
9.46
11.08
10.26
10.69
8.73
9.71
17.61
18.01
10.26
10.88
43
12.38
Return on assets%
20.46
21.72
24.69
22.07
21.91
21.18
22.86
20.00
19.09
19.09
22.77
21.18
21.45
39
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.40%)
(3.53%)
—
19.11
EPS growth%
23.44
22.68
24.12
21.25
19.52
17.20
18.92
16.06
17.10
25.60
6.35
17.20
20.39
9
0.01
Bookvalue per shRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.18%
9.33%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
—
8.05%
3.52%
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
6.06%
3.47%
—
2.37
Div yield (avg)%
7.62
6.23
3.50
5.28
7.80
6.14
5.08
2.28
0.63
9.79
19.89
5.08
5.71
74
25.61
Payout ratio%
25.21
27.28
25.62
27.33
26.82
26.13
24.68
24.17
27.14
12.61
24.97
26.13
25.88
5
2.371
Shares (diluted)B
3.656
3.785
4.247
4.144
5.003
5.976
6.208
6.735
7.066
2.391
2.452
11.26%
7.11%
68
29.99
Buyback yield%
21.81
19.45
22.44
21.91
20.82
23.06
22.68
20.52
19.84
7.83
14.41
20.82
21.32
59
1.734
D/E ratiox
0.878
0.916
0.809
0.766
0.709
0.644
0.618
0.606
0.580
1.641
1.285
0.618
0.738
52
82.60
Enterprise valueRM M
49.10
52.58
56.77
61.32
62.79
62.75
63.72
59.60
67.87
32.18
47.99
2.05%
3.46%
66
23.38
LT debtRM M
15.76
14.91
13.92
12.48
13.29
13.98
15.02
14.54
13.19
66.13
58.44
1.11%
(1.98%)
74
Cost of revenue
2.46%
1.02×
Operating expenses
2.15%
0.99×