19.82
RevenueRM M
17.16
18.08
19.36
20.58
21.90
23.74
24.80
26.50
28.18
29.45
20.95
6.10%
6.36%
39
4.65
Revenue growth%
0.40
0.40
0.40
2.27
1.64
2.85
0.59
2.67
2.47
0.40
14.57
2.47
1.12
40
24.80
Gross margin%
21.29
20.02
17.86
16.36
17.41
15.56
15.58
16.94
17.87
19.96
7.24
16.94
17.64
81
20.25
Operating margin%
27.96
26.97
24.34
22.09
22.11
24.66
26.05
24.95
27.76
27.09
3.07
26.05
25.50
74
23.24
Net margin%
8.84
10.72
9.03
7.07
4.79
4.13
5.13
5.32
5.51
3.19
5.80
5.13
5.42
28
27.95
P/E ratio (avg)x
36.20
34.80
36.32
39.26
36.94
35.64
34.57
33.06
29.83
29.80
30.16
33.06
35.22
48
26.54
EV/EBITx
9.287
8.427
9.124
9.315
9.151
10.04
9.495
9.198
8.883
8.242
22.70
9.198
9.175
83
2.83
FCF yield (avg)%
31.27
33.02
34.66
32.67
31.50
28.94
30.74
32.88
35.08
35.28
3.59
32.88
32.78
50
7.60
FCF margin%
14.01
13.68
14.07
13.88
15.08
14.57
12.47
15.24
17.14
14.83
2.97
14.83
14.32
65
1.536
FCF / Net incomex
0.372
0.355
0.320
0.355
0.374
0.412
0.410
0.434
0.398
0.441
1.531
0.412
0.386
45
9.86
ROIC%
14.87
17.07
17.84
17.34
16.55
17.91
16.69
17.80
20.80
18.05
21.85
17.91
17.57
41
25.60
Return on equity%
0.99
1.42
1.24
0.40
0.93
1.85
2.09
2.86
1.76
1.32
15.00
1.85
1.37
23
26.15
Return on assets%
17.68
18.18
15.47
12.79
12.06
9.20
12.20
10.43
8.37
10.38
24.59
10.38
12.13
47
0.01
EPSRM
0.06
0.06
0.08
0.08
0.07
0.08
0.08
0.10
0.10
0.11
0.01
9.21%
8.43%
—
24.13
EPS growth%
5.73
5.02
3.96
6.29
6.81
4.24
5.86
5.11
5.73
6.83
14.15
5.73
5.73
75
0.05
Bookvalue per shRM
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
(5.53%)
(5.72%)
—
0.08
FCF per shareRM
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.06
0.06
0.03
(3.63%)
(1.71%)
—
0.06
Dividend per shRM
0.08
0.09
0.09
0.08
0.09
0.08
0.09
0.10
0.11
0.12
0.02
7.73%
5.76%
—
15.60
Div yield (avg)%
10.13
9.35
12.00
12.09
14.37
13.46
13.00
13.22
15.34
13.36
6.61
13.36
13.11
93
15.52
Payout ratio%
13.27
12.44
10.38
10.53
8.83
10.20
11.11
10.35
13.10
15.16
27.38
11.11
10.82
58
333.9
Shares (diluted)M
272.1
240.7
263.9
289.2
313.3
338.4
351.6
346.3
326.7
355.0
325.4
2.53%
2.20%
45
13.41
Buyback yield%
2.04
4.67
5.79
3.21
2.46
4.33
3.48
2.46
3.76
4.22
4.79
3.76
3.62
39
0.668
D/E ratiox
0.339
0.356
0.348
0.411
0.415
0.501
0.568
0.584
0.580
0.664
0.947
0.580
0.458
67
19.87
Enterprise valueRM M
31.23
30.15
31.17
33.23
34.45
36.82
39.04
44.64
44.56
43.38
7.533
4.72%
3.35%
93
9.008
LT debtRM M
15.45
13.99
12.98
13.18
11.80
11.01
11.25
10.59
10.82
10.95
32.38
(1.47%)
(3.61%)
21
Cost of revenue
6.09%
0.97×
Operating expenses
7.00%
1.06×
Goodwill & intangibles
18.06%
Property and equipment
17.63%