43.56
RevenueRM M
68.00
71.06
77.05
80.84
87.26
95.14
101.4
108.2
113.5
45.61
51.84
7.02%
6.56%
86
10.20
Revenue growth%
33.28
32.29
35.16
35.05
36.62
35.19
36.52
36.83
37.61
28.19
3.93
36.62
35.17
65
26.01
Gross margin%
23.57
22.11
20.54
20.77
21.52
20.65
18.77
16.16
18.70
22.34
10.97
18.77
20.71
76
12.67
Operating margin%
10.63
11.62
13.40
12.14
15.03
12.87
10.77
8.70
9.64
10.41
20.22
10.77
11.19
54
9.40
Net margin%
11.41
12.46
11.35
11.62
14.59
15.98
14.08
11.70
9.22
4.55
4.97
14.08
12.08
86
25.06
P/E ratio (avg)x
41.67
46.67
44.40
48.49
53.18
58.06
54.41
51.20
51.77
12.75
25.70
53.18
49.85
70
22.76
EV/EBITx
30.19
29.74
31.76
28.47
26.09
29.06
27.33
25.38
23.36
12.97
17.99
26.09
27.90
25
27.28
FCF yield (avg)%
11.51
8.83
9.94
8.74
10.08
9.98
8.37
5.96
7.94
28.08
17.19
8.37
9.01
93
7.05
FCF margin%
20.07
17.93
17.04
18.52
16.41
14.52
14.11
14.82
12.57
21.33
20.18
14.52
16.72
61
0.886
FCF / Net incomex
0.686
0.664
0.707
0.733
0.866
1.034
1.221
1.450
1.623
1.322
0.479
1.221
0.800
81
25.67
ROIC%
23.00
24.71
26.38
24.31
24.54
23.62
22.74
20.49
19.83
17.08
27.19
22.74
23.31
43
20.48
Return on equity%
3.72
6.66
4.12
3.43
1.41
0.40
0.40
2.46
2.58
19.84
25.99
1.41
3.00
41
25.98
Return on assets%
5.26
6.70
4.40
7.26
9.20
10.99
8.06
8.56
6.25
19.12
19.26
8.56
6.98
73
0.04
EPSRM
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.06
0.06
0.04
0.04
6.58%
7.81%
—
9.34
EPS growth%
17.79
19.94
19.31
18.12
19.11
18.05
18.28
18.65
21.41
27.69
13.64
18.65
18.47
27
0.03
Bookvalue per shRM
0.08
0.08
0.08
0.08
0.08
0.09
0.11
0.10
0.11
0.09
0.04
6.02%
5.20%
—
0.07
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.13
0.05
3.66%
(0.70%)
—
0.15
Dividend per shRM
0.18
0.19
0.20
0.24
0.25
0.29
0.29
0.33
0.33
0.11
0.13
6.75%
6.31%
—
11.07
Div yield (avg)%
2.66
3.89
5.27
5.23
3.32
5.43
2.72
3.81
2.91
24.97
27.89
3.32
3.56
81
19.36
Payout ratio%
2.53
0.40
0.40
0.75
0.40
3.00
5.01
6.21
4.07
7.95
2.66
4.07
2.76
88
697.9
Shares (diluted)M
527.9
552.1
555.7
564.4
489.0
525.4
575.1
620.7
580.1
686.0
682.3
0.55%
(0.20%)
77
17.86
Buyback yield%
6.84
9.18
7.52
7.93
5.58
7.88
5.34
7.97
10.35
17.91
17.57
7.88
7.70
69
1.505
D/E ratiox
1.577
1.798
1.952
2.117
2.170
2.083
2.206
2.187
2.513
0.418
0.307
2.187
2.100
53
41.94
Enterprise valueRM M
94.51
91.78
95.83
111.1
121.4
142.1
160.7
168.1
165.5
93.33
91.84
8.29%
7.10%
25
28.54
LT debtRM M
79.29
74.43
79.30
85.17
95.05
96.50
103.3
103.3
114.5
25.95
79.07
6.10%
5.91%
51
Cost of revenue
6.41%
0.99×
Operating expenses
7.29%
1.07×