25.72
RevenueRM M
26.53
27.08
27.02
27.36
27.69
27.56
27.85
28.68
28.45
28.72
28.39
0.73%
0.69%
80
6.11
Revenue growth%
22.88
25.29
27.77
28.50
29.43
26.99
26.42
29.13
28.58
26.62
15.49
26.99
27.38
48
4.64
Gross margin%
20.65
19.08
21.50
23.31
26.12
24.98
22.47
24.17
24.54
26.38
18.62
24.54
23.74
43
16.89
Operating margin%
20.14
18.97
20.43
22.65
20.78
18.45
15.74
15.23
17.28
16.01
24.63
16.01
18.71
52
8.24
Net margin%
10.95
11.10
12.27
13.72
12.63
13.84
13.08
11.13
12.94
9.95
11.96
12.94
12.45
82
14.00
P/E ratio (avg)x
53.36
53.23
57.56
62.48
66.10
70.04
76.46
76.99
84.12
93.02
15.89
76.99
68.07
47
33.55
EV/EBITx
27.08
30.55
32.56
30.97
29.14
28.28
31.24
35.24
37.89
39.93
8.784
35.24
31.10
38
8.67
FCF yield (avg)%
14.69
15.15
14.33
16.22
16.39
15.19
12.29
14.55
14.40
12.84
24.62
14.40
14.62
9
21.70
FCF margin%
31.33
33.42
31.06
33.56
36.40
35.38
38.01
38.96
40.61
42.27
28.22
38.96
35.89
57
1.668
FCF / Net incomex
2.585
2.962
2.935
3.460
4.002
4.688
5.514
5.417
6.361
6.525
1.155
5.514
4.345
8
15.51
ROIC%
24.49
22.54
21.61
20.85
22.86
21.97
23.91
24.80
21.98
20.20
27.46
21.98
22.26
61
4.97
Return on equity%
5.44
3.75
5.92
6.31
7.37
8.84
8.03
6.14
6.57
5.29
4.99
6.57
6.22
85
8.17
Return on assets%
18.30
20.80
17.92
15.86
14.60
14.52
16.24
16.32
17.51
18.10
12.37
16.32
16.92
55
0.01
EPSRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
4.76%
4.85%
—
18.72
EPS growth%
10.63
8.07
6.05
7.46
7.48
7.43
5.06
4.42
3.79
1.50
20.53
4.42
6.74
47
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
7.74%
4.92%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.02
8.80%
10.75%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
(4.46%)
(1.97%)
—
25.22
Div yield (avg)%
22.57
23.46
24.10
22.84
25.32
23.69
24.53
26.80
24.86
27.05
23.07
24.86
24.32
45
10.64
Payout ratio%
19.86
18.96
18.95
21.16
18.83
19.31
21.71
20.24
21.13
21.95
26.59
21.13
20.05
49
546.6
Shares (diluted)M
593.0
593.5
539.0
489.8
459.6
456.1
460.4
504.3
455.6
406.4
559.0
(2.43%)
(3.03%)
59
24.80
Buyback yield%
13.50
14.48
14.98
13.85
12.77
11.12
11.59
11.67
10.24
11.22
27.22
11.22
12.22
42
0.328
D/E ratiox
1.791
2.063
2.365
2.460
2.460
2.779
2.736
2.746
2.853
2.770
1.667
2.770
2.598
87
15.78
Enterprise valueRM M
16.64
16.55
15.02
15.25
13.85
13.73
13.57
13.24
14.42
14.30
1.535
0.65%
(1.47%)
92
1.625
LT debtRM M
22.05
24.34
23.25
24.57
24.34
26.65
29.72
29.45
29.90
31.71
28.50
5.43%
4.25%
33
Cost of revenue
0.65%
1.00×
Operating expenses
0.94%
1.02×
Goodwill & intangibles
15.65%