0.639
RevenueRM B
1.199
1.294
1.422
1.545
1.670
1.847
1.978
2.169
2.345
2.558
0.660
8.91%
8.98%
22
13.02
Revenue growth%
20.15
20.07
22.03
24.84
26.87
25.18
23.85
23.35
22.81
25.69
21.51
23.85
23.60
51
9.32
Gross margin%
25.28
27.48
26.90
25.63
22.71
21.79
20.41
19.33
19.93
18.76
3.78
19.93
22.25
25
24.42
Operating margin%
10.44
10.40
8.79
8.84
6.65
3.78
3.79
2.31
1.22
0.40
7.61
2.31
5.22
84
3.53
Net margin%
22.42
24.22
22.51
23.02
24.43
26.33
29.00
31.85
32.74
35.23
13.88
31.85
25.38
53
25.24
P/E ratio (avg)x
16.66
19.07
19.42
20.02
22.62
27.07
30.22
29.95
30.31
29.86
10.22
29.95
24.85
28
15.84
EV/EBITx
11.60
12.10
13.10
12.94
12.18
13.37
14.04
15.21
14.24
14.14
16.64
14.14
13.23
63
19.84
FCF yield (avg)%
12.97
11.48
11.77
11.49
12.62
12.58
14.81
14.38
14.01
14.77
17.41
14.38
12.79
77
20.01
FCF margin%
10.39
8.28
6.74
6.10
5.94
3.69
2.37
4.56
6.56
6.92
29.56
4.56
6.33
51
1.046
FCF / Net incomex
0.798
0.940
0.989
1.171
1.403
1.374
1.365
1.549
1.653
1.782
1.746
1.549
1.369
93
22.14
ROIC%
11.38
8.49
6.96
6.24
6.84
4.83
5.83
7.39
6.49
4.70
20.47
5.83
6.66
32
11.39
Return on equity%
6.96
8.58
6.96
5.09
5.94
6.95
7.19
5.50
7.83
5.89
12.97
6.95
6.95
55
6.93
Return on assets%
8.64
8.75
8.17
8.74
10.26
10.65
13.23
11.47
12.85
13.60
15.69
12.85
10.45
92
0.22
EPSRM
0.11
0.11
0.12
0.13
0.12
0.11
0.11
0.12
0.12
0.14
0.23
1.92%
2.92%
—
18.30
EPS growth%
22.53
21.29
22.10
24.01
22.96
23.10
24.44
22.85
21.59
18.76
29.59
22.85
22.69
78
0.08
Bookvalue per shRM
0.11
0.11
0.11
0.11
0.10
0.11
0.11
0.12
0.12
0.12
0.24
3.41%
1.44%
—
0.24
FCF per shareRM
0.20
0.22
0.22
0.25
0.28
0.30
0.33
0.37
0.36
0.41
0.09
8.05%
9.21%
—
0.17
Dividend per shRM
0.31
0.30
0.32
0.33
0.30
0.32
0.34
0.32
0.29
0.30
0.24
(0.26%)
(1.51%)
—
13.99
Div yield (avg)%
18.66
18.71
16.15
18.10
16.30
18.21
16.93
14.22
15.24
14.34
18.29
15.24
16.61
47
22.71
Payout ratio%
22.33
25.00
24.51
26.02
24.17
21.99
23.81
22.30
22.45
22.76
10.61
22.45
23.28
38
3.338
Shares (diluted)B
2.543
2.313
2.125
2.016
2.142
2.233
2.108
2.113
1.807
1.716
3.413
(4.34%)
(4.53%)
64
13.05
Buyback yield%
21.76
22.36
19.81
18.22
17.70
20.28
17.78
20.41
17.68
19.87
28.02
19.87
19.84
43
0.194
D/E ratiox
0.640
0.642
0.687
0.726
0.631
0.653
0.606
0.542
0.587
0.615
0.942
0.606
0.636
12
1.921
Enterprise valueRM B
0.256
0.258
0.241
0.264
0.262
0.260
0.283
0.288
0.310
0.315
1.893
3.75%
2.26%
33
1.043
LT debtRM B
1.109
1.210
1.357
1.562
1.528
1.747
1.976
1.972
1.956
2.146
0.178
7.04%
6.64%
28
Cost of revenue
9.14%
1.02×
Operating expenses
8.69%
0.97×