12.55
RevenueRM M
17.27
17.87
18.20
18.66
18.46
18.43
18.71
18.89
19.37
19.52
13.00
1.12%
1.56%
25
7.91
Revenue growth%
25.64
26.06
29.06
28.07
28.68
31.55
32.23
30.08
29.13
26.81
24.15
30.08
28.87
32
6.96
Gross margin%
16.05
17.56
15.89
13.00
10.35
11.87
9.18
7.57
8.62
8.12
12.27
8.62
11.11
65
18.69
Operating margin%
4.05
2.68
1.63
2.96
3.21
4.16
1.58
2.27
0.59
1.19
20.67
1.58
2.47
82
12.91
Net margin%
14.45
15.66
16.04
19.03
19.82
22.44
21.80
23.89
24.26
22.31
4.87
22.44
20.81
87
36.29
P/E ratio (avg)x
34.68
39.23
40.34
41.56
42.76
49.79
53.30
60.80
66.63
70.83
7.517
60.80
46.27
65
26.33
EV/EBITx
30.69
31.18
31.91
33.83
34.88
32.11
31.88
31.95
34.02
35.08
18.00
32.11
32.03
31
29.90
FCF yield (avg)%
2.91
3.53
0.86
3.51
4.10
6.69
4.35
4.53
7.40
8.65
26.20
6.69
4.22
17
17.09
FCF margin%
6.15
6.31
8.16
9.71
9.93
9.12
8.09
10.08
10.44
9.90
2.42
9.90
9.41
71
0.540
FCF / Net incomex
2.395
2.603
3.124
3.136
3.621
4.242
4.817
4.876
5.701
5.985
0.412
4.876
3.932
65
3.18
ROIC%
28.00
25.75
23.81
22.95
24.34
27.07
29.53
29.94
28.60
28.36
22.69
28.60
27.54
51
22.71
Return on equity%
25.74
24.76
22.52
24.45
22.62
20.46
19.43
21.96
20.16
22.40
15.98
20.46
22.46
21
19.53
Return on assets%
32.91
30.53
32.02
29.42
31.94
31.16
32.61
30.54
28.14
30.61
27.69
30.61
30.89
91
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
3.91%
4.63%
—
13.25
EPS growth%
19.16
16.45
14.84
16.04
13.94
12.75
10.75
8.08
8.89
7.45
28.49
8.89
13.35
39
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.92%
3.19%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.53%)
(0.86%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.31%)
(0.50%)
—
9.21
Div yield (avg)%
16.42
14.42
16.95
16.54
17.79
16.64
15.15
12.57
12.95
10.26
22.49
12.95
15.78
29
19.11
Payout ratio%
1.42
4.06
5.50
3.56
0.76
2.50
2.57
3.63
1.15
0.40
9.20
2.50
2.54
84
469.6
Shares (diluted)M
504.0
510.0
465.6
513.4
571.6
612.3
666.2
708.7
702.4
723.8
486.8
4.84%
4.80%
66
23.07
Buyback yield%
1.45
0.40
0.47
1.75
4.17
3.50
5.23
2.63
1.18
3.77
29.54
3.50
2.19
11
0.786
D/E ratiox
1.729
1.751
2.061
2.190
2.635
2.616
2.959
3.469
3.539
3.645
1.729
3.469
2.625
34
6.604
Enterprise valueRM M
7.090
6.543
6.968
6.552
6.158
5.738
5.135
5.744
5.918
6.079
4.365
(0.26%)
(0.85%)
31
12.68
LT debtRM M
31.81
33.89
34.70
34.48
35.03
35.75
38.23
42.81
42.21
45.52
10.28
5.38%
5.34%
19
Cost of revenue
1.56%
1.00×
Operating expenses
1.25%
0.97×
Cash and investments
20.50%