8.428
RevenueRM M
55.45
55.96
56.00
57.72
59.94
60.21
61.54
64.12
65.22
65.03
9.300
1.64%
1.92%
21
23.99
Revenue growth%
7.72
5.93
5.81
3.23
2.68
2.06
1.95
1.13
0.44
0.84
13.59
1.13
2.37
93
26.23
Gross margin%
8.18
10.14
9.10
6.84
7.63
9.47
9.33
10.14
8.89
11.13
23.50
9.47
9.22
7
6.02
Operating margin%
24.18
26.19
26.00
27.18
26.91
26.38
26.86
27.69
28.12
29.48
3.29
27.69
26.89
79
17.00
Net margin%
18.15
16.73
15.18
12.71
11.27
10.62
11.91
9.86
7.96
6.82
12.28
9.86
11.59
25
14.57
P/E ratio (avg)x
12.44
11.37
12.10
11.59
11.35
10.39
10.76
12.07
13.59
15.29
21.29
12.07
11.83
27
30.77
EV/EBITx
30.47
28.92
28.27
29.94
28.62
30.42
28.27
31.00
30.97
28.91
36.72
30.42
29.43
67
20.11
FCF yield (avg)%
9.94
11.03
13.15
15.88
18.30
19.39
20.88
18.96
21.91
20.74
4.98
20.74
18.63
6
20.32
FCF margin%
28.62
29.09
27.00
27.70
26.72
29.24
30.25
27.48
24.83
26.25
3.19
27.48
27.59
29
1.453
FCF / Net incomex
1.354
1.430
1.262
1.177
1.271
1.161
1.180
1.195
1.122
0.992
1.618
1.161
1.187
66
19.06
ROIC%
11.39
12.16
12.95
13.12
13.34
11.96
12.00
9.94
9.55
11.06
17.06
11.06
11.98
33
23.93
Return on equity%
21.58
19.91
21.33
18.35
17.58
16.67
17.28
14.78
11.90
12.00
17.71
14.78
17.43
28
21.31
Return on assets%
22.74
20.65
23.01
20.69
21.34
22.19
24.39
24.52
26.05
28.08
19.61
24.52
22.87
66
0.05
EPSRM
0.09
0.10
0.10
0.11
0.12
0.11
0.12
0.12
0.12
0.14
0.05
3.02%
5.28%
—
8.71
EPS growth%
24.78
26.98
27.42
27.71
28.99
28.56
27.38
26.42
25.98
25.31
19.56
26.42
27.18
13
0.08
Bookvalue per shRM
0.13
0.14
0.14
0.13
0.14
0.14
0.15
0.15
0.14
0.15
0.05
1.43%
1.05%
—
0.16
FCF per shareRM
0.18
0.17
0.17
0.16
0.17
0.18
0.17
0.17
0.17
0.18
0.07
1.40%
1.32%
—
0.03
Dividend per shRM
0.08
0.09
0.09
0.10
0.12
0.13
0.13
0.13
0.14
0.16
0.15
6.20%
7.73%
—
12.99
Div yield (avg)%
11.53
12.40
11.35
9.14
10.18
8.84
9.61
12.40
9.85
7.54
12.70
9.61
10.01
22
15.49
Payout ratio%
13.02
15.19
12.27
11.35
11.55
14.30
11.73
10.43
8.20
5.37
13.26
10.43
11.64
87
160.6
Shares (diluted)M
253.6
273.0
269.7
325.7
349.4
368.0
370.2
363.7
412.5
423.1
164.5
3.90%
6.80%
24
16.49
Buyback yield%
19.23
16.97
15.75
17.20
15.41
18.41
17.64
16.69
16.48
18.20
22.68
17.64
17.08
36
0.496
D/E ratiox
0.918
0.945
0.884
0.943
0.933
0.843
0.773
0.759
0.716
0.657
0.701
0.759
0.863
38
24.35
Enterprise valueRM M
9.213
8.501
9.679
10.21
10.24
11.51
11.28
11.10
12.45
11.81
28.34
2.90%
1.91%
65
14.98
LT debtRM M
53.22
59.27
62.01
60.19
62.80
61.42
71.31
76.92
88.61
97.51
3.110
9.20%
7.34%
18
Cost of revenue
1.88%
1.00×
Operating expenses
2.14%
1.02×
Property and equipment
16.91%