67.61
RevenueRM M
41.13
42.85
43.79
44.25
46.26
48.28
50.23
50.98
52.48
53.07
69.03
2.78%
2.84%
51
23.95
Revenue growth%
7.59
7.28
9.54
7.53
5.99
6.43
7.38
4.84
5.64
4.14
3.31
5.64
6.85
17
10.60
Gross margin%
5.92
4.17
3.61
3.61
4.07
6.89
5.62
7.77
9.07
8.20
20.76
7.77
5.77
27
19.89
Operating margin%
0.66
0.40
1.65
4.60
6.71
8.19
10.10
11.70
10.88
13.55
2.39
10.88
7.45
26
8.59
Net margin%
14.40
13.56
14.84
16.52
19.29
18.28
17.10
16.91
14.17
12.82
12.13
16.91
15.68
75
13.77
P/E ratio (avg)x
29.58
27.68
24.38
24.96
25.38
25.64
25.20
22.63
21.86
19.34
35.44
22.63
25.08
75
35.42
EV/EBITx
19.17
17.92
17.90
19.44
20.42
20.41
18.01
17.75
16.83
15.85
13.39
17.75
17.97
38
26.72
FCF yield (avg)%
14.88
16.21
17.73
17.61
17.44
18.87
17.57
16.75
19.21
21.58
6.33
18.87
17.59
9
19.56
FCF margin%
4.69
3.95
3.77
5.57
6.66
7.78
6.55
5.17
3.52
0.82
15.39
5.17
4.93
51
0.975
FCF / Net incomex
1.307
1.377
1.317
1.300
1.485
1.548
1.722
1.931
1.940
1.913
1.700
1.913
1.516
87
27.49
ROIC%
17.16
18.30
18.05
17.04
15.48
16.68
15.98
13.35
11.83
14.36
21.57
14.36
16.33
88
2.59
Return on equity%
25.44
25.44
22.53
22.60
23.75
24.49
26.95
24.62
22.26
23.19
26.31
24.49
24.12
29
16.95
Return on assets%
16.63
14.62
15.75
18.68
17.32
18.11
16.42
18.88
15.98
17.79
14.19
17.79
16.98
54
0.06
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.07
2.37%
2.74%
—
6.60
EPS growth%
18.91
17.46
17.82
19.63
17.49
16.32
17.48
16.09
15.68
16.04
29.40
16.09
17.47
60
0.06
Bookvalue per shRM
0.08
0.08
0.08
0.08
0.07
0.06
0.07
0.07
0.07
0.07
0.06
0.53%
(1.40%)
—
0.09
FCF per shareRM
0.12
0.14
0.14
0.17
0.18
0.19
0.19
0.21
0.22
0.25
0.04
6.45%
7.41%
—
0.06
Dividend per shRM
0.09
0.10
0.10
0.10
0.09
0.10
0.11
0.11
0.12
0.12
0.12
4.54%
3.40%
—
6.50
Div yield (avg)%
22.67
21.36
23.47
20.96
21.96
24.16
22.72
21.72
21.41
22.77
11.87
22.72
22.31
23
11.35
Payout ratio%
25.18
27.53
28.39
26.34
24.39
24.04
25.12
22.61
23.90
26.17
25.24
24.04
25.15
67
453.0
Shares (diluted)M
277.6
280.7
255.0
244.6
257.6
274.6
253.3
276.5
241.0
266.0
429.6
0.64%
(1.45%)
69
25.74
Buyback yield%
17.11
14.27
13.45
13.34
10.45
11.25
10.64
8.90
8.71
10.28
2.65
10.28
10.95
18
1.519
D/E ratiox
1.170
1.273
1.426
1.440
1.362
1.280
1.433
1.369
1.338
1.360
1.748
1.360
1.361
93
13.69
Enterprise valueRM M
59.86
64.13
65.69
69.27
68.49
66.66
64.87
75.17
72.95
80.40
62.45
3.26%
3.21%
22
66.29
LT debtRM M
72.45
75.36
85.84
90.42
95.26
103.2
113.8
119.1
131.9
133.4
44.94
6.97%
6.56%
65
Cost of revenue
3.13%
1.03×
Operating expenses
2.69%
0.99×