57.04
RevenueRM M
62.46
63.57
66.41
68.92
71.48
74.30
74.94
79.10
82.41
85.84
61.84
3.73%
3.32%
43
3.66
Revenue growth%
32.45
30.37
30.03
29.22
30.14
27.24
25.29
23.92
25.49
25.17
24.78
25.29
28.23
14
13.00
Gross margin%
7.25
7.95
7.91
6.15
8.06
7.12
5.27
6.81
5.45
3.57
16.51
5.45
6.96
11
26.73
Operating margin%
24.86
23.49
25.04
26.34
26.39
26.30
27.67
25.45
26.96
29.55
25.18
26.96
26.32
86
28.46
Net margin%
4.12
6.81
4.57
6.07
5.54
2.66
3.38
5.97
5.42
4.99
28.71
4.99
5.21
68
23.46
P/E ratio (avg)x
19.09
20.25
19.15
19.87
18.69
19.89
19.77
18.89
17.46
19.38
29.21
19.38
19.27
43
29.47
EV/EBITx
26.57
28.25
24.37
25.53
25.89
22.82
20.63
18.75
19.86
18.09
27.19
19.86
23.60
24
27.29
FCF yield (avg)%
18.08
19.51
16.64
15.59
16.32
15.61
15.35
16.72
18.53
15.77
17.82
15.77
16.48
53
2.57
FCF margin%
9.55
7.70
8.65
9.50
10.47
11.31
12.71
10.40
12.79
14.15
18.27
12.71
10.44
43
1.121
FCF / Net incomex
1.577
1.891
1.933
2.023
2.080
2.103
2.062
2.013
2.168
2.173
1.647
2.103
2.042
70
2.72
ROIC%
13.37
12.57
9.96
7.18
5.12
8.10
7.04
7.16
4.80
3.33
15.00
7.04
7.17
61
17.36
Return on equity%
9.84
12.06
11.42
10.82
8.68
11.44
8.59
9.59
8.81
9.40
20.17
9.40
9.72
16
10.60
Return on assets%
34.37
35.33
33.19
32.47
32.28
34.74
36.43
35.74
35.69
36.03
15.06
35.74
35.03
57
0.08
EPSRM
0.13
0.13
0.15
0.16
0.19
0.21
0.22
0.23
0.26
0.27
0.08
7.48%
7.84%
—
16.22
EPS growth%
17.62
16.37
16.97
17.35
19.88
19.86
19.45
20.55
23.17
21.08
16.35
20.55
19.66
14
0.05
Bookvalue per shRM
0.12
0.13
0.13
0.13
0.14
0.15
0.16
0.18
0.21
0.24
0.02
11.42%
8.00%
—
0.03
FCF per shareRM
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.10
0.10
0.04
9.54%
8.13%
—
0.02
Dividend per shRM
0.07
0.08
0.09
0.09
0.09
0.11
0.11
0.10
0.11
0.11
0.03
4.13%
4.73%
—
17.96
Div yield (avg)%
2.49
1.28
0.40
0.40
0.40
0.40
0.40
0.40
1.44
0.40
12.53
0.40
0.40
94
6.20
Payout ratio%
23.60
20.65
21.16
20.16
23.03
22.10
23.22
25.66
26.16
24.61
2.63
24.61
23.13
19
265.9
Shares (diluted)M
436.4
439.5
450.1
482.7
565.0
683.7
726.0
796.0
818.7
872.8
262.3
9.09%
7.65%
86
15.33
Buyback yield%
7.33
8.61
5.82
3.05
2.28
3.59
3.76
0.83
3.36
4.09
21.95
3.59
3.67
51
1.159
D/E ratiox
0.367
0.371
0.415
0.413
0.428
0.419
0.376
0.356
0.388
0.405
1.036
0.388
0.396
89
53.47
Enterprise valueRM M
106.9
124.4
147.6
145.9
169.0
165.2
164.3
175.0
194.6
187.3
75.01
2.07%
5.67%
43
82.64
LT debtRM M
25.33
25.47
25.67
25.51
24.02
26.83
27.50
25.90
28.44
30.76
75.41
5.07%
3.17%
24
Cost of revenue
3.25%
0.99×
Operating expenses
3.72%
1.04×