9.798
RevenueRM M
7.263
7.944
8.642
9.388
10.17
10.84
11.50
12.40
13.27
14.50
10.84
7.36%
8.14%
67
28.70
Revenue growth%
1.30
0.62
0.40
0.40
2.81
1.33
0.40
2.16
0.71
0.40
16.59
0.71
0.66
88
11.95
Gross margin%
21.05
22.98
25.60
24.32
24.07
21.82
21.56
22.82
20.30
20.24
25.31
21.56
22.32
63
18.72
Operating margin%
18.47
15.62
13.69
11.12
9.54
7.93
5.73
5.07
5.85
6.80
27.53
5.85
8.73
51
16.24
Net margin%
24.26
24.77
27.54
25.72
26.59
28.33
29.91
31.72
30.75
28.02
4.78
29.91
27.78
59
6.495
P/E ratio (avg)x
44.13
42.02
47.54
48.69
56.88
56.78
65.45
63.50
64.23
75.00
32.24
64.23
56.83
17
31.97
EV/EBITx
37.17
36.51
38.40
40.94
44.52
45.34
44.51
44.41
52.11
57.93
13.13
45.34
44.46
70
13.83
FCF yield (avg)%
7.62
10.05
12.78
13.01
11.05
12.76
14.31
16.95
16.35
13.55
18.85
14.31
12.89
68
23.81
FCF margin%
28.25
30.10
30.81
32.44
34.95
35.60
36.03
35.88
37.82
37.46
7.10
36.03
35.27
40
1.481
FCF / Net incomex
1.973
1.929
1.948
2.022
2.213
2.604
2.467
2.894
3.280
3.523
0.505
2.894
2.340
7
7.10
ROIC%
4.96
7.01
8.89
6.23
6.60
9.17
9.30
6.80
8.75
8.25
29.40
8.75
7.63
59
15.29
Return on equity%
17.14
16.61
18.80
16.94
19.50
19.89
20.30
19.40
19.26
18.95
10.76
19.40
19.11
83
27.33
Return on assets%
3.99
1.91
1.03
2.81
4.59
4.77
5.61
6.38
6.73
7.23
15.62
6.38
4.68
53
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
(1.00%)
(2.31%)
—
20.19
EPS growth%
6.95
4.51
2.25
3.16
2.08
0.40
2.58
0.40
2.07
0.64
2.63
0.64
2.16
51
0.03
Bookvalue per shRM
0.03
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.01
(2.08%)
0.89%
—
0.04
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.65%)
2.32%
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.04%
(2.35%)
—
12.10
Div yield (avg)%
15.66
14.41
15.53
13.22
14.26
15.84
13.92
11.61
12.76
13.32
4.48
13.32
14.09
56
7.98
Payout ratio%
23.86
26.76
27.41
24.59
25.83
22.97
25.20
24.56
27.30
29.05
5.44
25.20
25.51
80
202.9
Shares (diluted)M
234.0
265.7
277.2
293.3
330.9
349.9
331.3
377.5
396.5
413.6
202.5
4.57%
7.26%
34
26.28
Buyback yield%
27.31
24.49
24.09
25.54
27.92
29.09
31.86
28.92
29.62
31.45
15.19
29.62
28.42
54
1.379
D/E ratiox
0.715
0.854
0.991
1.023
1.022
1.163
1.198
1.187
1.266
1.277
1.539
1.198
1.093
17
10.35
Enterprise valueRM M
6.927
7.489
7.410
8.510
8.955
10.09
11.65
13.22
13.94
14.37
17.79
9.92%
7.87%
61
5.300
LT debtRM M
21.94
24.17
28.29
28.43
29.68
33.23
36.34
40.12
40.84
47.26
4.876
9.75%
9.58%
81
Cost of revenue
8.06%
0.99×
Operating expenses
8.02%
0.99×
Goodwill & intangibles
19.44%
Property and equipment
18.03%