8.974
RevenueRM M
4.861
5.103
5.401
5.693
6.062
6.273
6.731
7.109
7.328
7.653
9.542
4.77%
4.96%
68
24.29
Revenue growth%
19.72
22.06
24.85
24.46
22.11
19.54
17.46
19.04
20.07
22.38
23.34
19.54
21.06
79
4.71
Gross margin%
15.23
15.48
15.93
13.46
13.82
15.39
15.41
15.12
13.29
14.88
16.87
15.12
15.18
64
8.96
Operating margin%
19.80
20.49
22.98
21.04
21.81
24.04
24.65
21.93
21.43
23.54
20.82
23.54
21.87
82
2.08
Net margin%
2.13
4.67
6.58
8.30
6.44
7.36
4.98
7.20
7.75
9.38
10.83
7.36
6.89
59
11.13
P/E ratio (avg)x
13.26
15.61
14.87
14.47
15.94
16.23
17.15
17.51
17.88
19.94
11.53
17.51
16.09
78
37.42
EV/EBITx
44.80
51.19
59.53
65.13
74.32
75.61
78.44
91.04
92.66
98.86
21.23
91.04
74.96
20
13.25
FCF yield (avg)%
11.55
11.50
13.29
13.36
11.35
14.31
11.56
11.98
10.84
10.40
28.58
11.56
11.55
16
8.80
FCF margin%
16.14
13.78
13.41
10.65
11.09
13.40
14.47
15.22
15.46
15.07
28.82
15.07
14.13
8
0.323
FCF / Net incomex
1.385
1.424
1.676
1.890
2.085
2.256
2.269
2.635
2.539
2.811
1.465
2.539
2.171
37
20.26
ROIC%
25.20
26.74
28.21
27.46
27.75
30.55
28.43
29.86
32.31
29.52
9.62
29.86
28.32
58
17.79
Return on equity%
16.53
15.16
17.98
15.11
12.97
14.66
13.22
15.87
17.18
14.53
16.93
14.66
15.14
6
27.86
Return on assets%
3.79
4.35
2.60
3.18
4.94
4.87
6.80
8.66
9.37
7.57
18.64
7.57
4.90
37
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(6.81%)
(6.99%)
—
22.72
EPS growth%
22.81
22.46
24.37
24.13
21.19
21.65
23.63
21.90
23.74
25.98
24.66
23.63
23.22
71
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
9.00%
11.95%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.37%
2.47%
—
0.01
Dividend per shRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.30%
5.60%
—
13.50
Div yield (avg)%
14.04
15.53
13.61
12.86
10.76
12.77
10.79
13.12
13.25
14.75
2.88
13.12
13.18
66
27.45
Payout ratio%
27.67
27.89
25.72
26.81
28.09
28.61
27.86
29.88
29.71
31.49
24.32
29.71
27.99
20
0.454
Shares (diluted)B
0.721
0.751
0.742
0.803
0.902
0.875
0.943
0.908
0.927
1.054
0.446
3.14%
4.39%
85
9.98
Buyback yield%
6.26
8.06
7.47
9.29
7.90
9.94
12.12
13.21
12.62
14.94
3.11
12.62
9.62
7
1.120
D/E ratiox
0.105
0.114
0.102
0.109
0.112
0.116
0.123
0.125
0.127
0.117
0.906
0.123
0.115
8
0.763
Enterprise valueRM M
4.090
4.391
4.000
4.274
4.166
4.187
4.374
4.089
4.182
4.291
3.440
0.59%
(0.22%)
76
4.242
LT debtRM M
4.727
5.305
4.999
4.768
4.548
4.736
5.453
6.340
6.255
5.946
9.080
5.51%
2.27%
65
Cost of revenue
4.76%
0.98×
Operating expenses
5.72%
1.08×
Cash and investments
18.19%
Return on capital
115.09%
Spread over hurdle
107.93%