5.485
RevenueRM M
11.57
11.96
12.75
13.15
13.92
14.41
15.19
16.32
16.96
17.83
5.665
5.07%
5.09%
10
10.00
Revenue growth%
2.14
2.75
2.75
5.71
7.98
9.71
8.89
10.09
9.05
7.83
13.63
9.05
7.91
39
20.27
Gross margin%
28.42
27.69
29.72
27.54
26.95
28.09
26.74
23.74
20.88
21.54
16.72
23.74
27.24
76
10.98
Operating margin%
2.25
3.71
2.34
5.25
2.70
3.65
5.90
4.63
6.73
7.71
27.92
5.90
4.17
44
4.40
Net margin%
15.61
14.01
13.60
14.31
16.79
17.26
18.29
16.66
14.63
14.84
13.94
16.66
15.22
8
7.272
P/E ratio (avg)x
29.60
26.66
23.69
23.31
25.13
22.17
20.96
22.31
22.88
19.96
27.99
22.17
23.10
67
15.70
EV/EBITx
17.05
15.71
13.96
13.31
12.61
12.78
11.94
13.05
13.22
13.42
20.81
13.05
13.27
35
14.32
FCF yield (avg)%
32.13
33.31
32.08
31.94
33.05
30.44
32.05
34.76
34.45
33.81
20.03
33.81
32.59
40
22.06
FCF margin%
14.42
12.98
15.89
13.07
11.90
12.81
11.16
12.13
11.22
13.86
8.34
12.13
12.90
6
1.113
FCF / Net incomex
0.963
1.012
1.186
1.297
1.496
1.520
1.738
1.978
1.962
2.068
0.269
1.962
1.508
25
26.85
ROIC%
16.13
13.54
11.28
8.38
8.91
7.79
6.54
8.15
5.61
3.83
15.34
6.54
8.26
84
26.18
Return on equity%
7.05
9.34
8.97
9.26
7.02
4.16
5.64
5.59
2.85
5.41
2.45
5.41
6.33
18
2.15
Return on assets%
21.25
23.24
22.87
25.73
26.50
29.35
29.71
27.17
26.02
28.97
25.50
28.97
26.26
76
0.01
EPSRM
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.01
3.33%
1.65%
—
14.07
EPS growth%
19.27
20.69
17.93
19.24
18.36
16.19
15.83
15.54
13.28
13.28
27.54
15.54
17.06
57
0.01
Bookvalue per shRM
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.01
1.79%
0.76%
—
0.01
FCF per shareRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
11.86%
12.01%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.54%)
(5.30%)
—
3.73
Div yield (avg)%
6.68
4.70
5.70
3.97
1.84
1.47
3.64
5.66
3.13
4.58
27.39
3.64
4.27
27
13.94
Payout ratio%
10.49
11.47
12.44
10.07
12.81
10.84
8.76
8.79
8.58
11.51
16.28
8.79
10.66
10
423.9
Shares (diluted)M
601.2
552.1
509.1
557.4
621.6
629.1
664.4
648.9
593.0
535.9
423.7
(2.92%)
(0.12%)
83
8.56
Buyback yield%
25.68
25.90
27.94
25.98
28.59
31.58
30.51
30.19
32.15
32.81
12.10
31.58
29.39
46
0.297
D/E ratiox
1.217
1.194
1.088
1.177
1.279
1.226
1.163
1.229
1.139
1.253
0.630
1.226
1.205
88
5.110
Enterprise valueRM M
10.90
11.40
12.92
12.17
11.82
13.40
13.61
14.87
14.85
14.55
7.897
4.25%
2.61%
67
12.38
LT debtRM M
6.475
7.072
7.327
6.328
6.680
7.052
7.237
7.898
7.027
7.675
12.14
2.82%
1.49%
59
Cost of revenue
5.34%
1.02×
Operating expenses
4.74%
0.97×