50.87
RevenueRM M
58.24
57.29
58.77
58.14
58.45
58.05
59.52
60.18
59.55
60.52
55.44
0.70%
0.37%
86
24.83
Revenue growth%
25.36
25.67
24.67
26.10
24.70
24.43
26.94
26.41
28.61
28.91
23.40
26.94
25.88
66
19.25
Gross margin%
26.48
24.28
25.03
26.90
28.87
27.54
28.12
29.17
28.77
30.47
28.81
28.77
27.83
13
4.18
Operating margin%
7.51
8.46
11.45
11.02
8.90
7.78
7.98
7.14
8.05
5.16
24.91
7.78
8.02
25
12.17
Net margin%
15.40
16.52
16.38
15.27
15.69
15.76
18.71
16.16
16.52
17.98
24.50
16.52
16.27
57
30.38
P/E ratio (avg)x
16.41
15.66
16.06
18.31
19.03
19.51
18.38
17.79
19.81
20.66
30.50
19.51
18.34
27
28.33
EV/EBITx
14.86
13.33
14.70
12.90
14.21
14.33
13.34
12.95
13.15
13.79
30.19
13.34
13.56
27
14.65
FCF yield (avg)%
14.92
13.20
14.81
15.37
13.80
13.46
12.13
12.37
13.75
14.52
14.17
13.46
13.77
40
10.22
FCF margin%
24.01
25.11
25.63
25.43
28.14
25.79
28.18
30.73
31.65
33.85
24.30
30.73
26.97
33
1.407
FCF / Net incomex
1.379
1.215
1.303
1.383
1.378
1.282
1.137
1.169
1.268
1.075
1.613
1.169
1.275
82
6.58
ROIC%
21.51
23.43
20.73
19.59
18.60
18.73
20.48
21.40
19.76
21.84
25.38
20.48
20.61
53
2.12
Return on equity%
14.70
15.50
17.56
17.65
20.33
21.69
23.83
23.01
21.87
23.61
15.82
23.01
21.01
50
16.38
Return on assets%
0.40
0.40
0.40
0.40
0.40
3.28
2.70
2.96
1.01
3.29
11.96
2.96
0.70
67
0.03
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.03
7.90%
6.59%
—
25.76
EPS growth%
21.46
24.23
25.74
26.38
28.36
30.98
31.73
30.15
31.43
34.07
3.23
31.43
29.26
70
0.06
Bookvalue per shRM
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.05
0.04
0.07
(1.12%)
(2.47%)
—
0.05
FCF per shareRM
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.05
0.06
0.04
(1.32%)
(0.94%)
—
0.03
Dividend per shRM
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.07
4.59%
6.05%
—
21.41
Div yield (avg)%
14.28
13.98
11.10
10.99
13.36
13.68
16.64
18.20
18.15
19.21
5.63
18.15
14.13
80
24.80
Payout ratio%
5.18
2.43
5.39
6.32
8.19
5.36
6.20
7.71
6.12
3.98
21.81
6.12
5.75
31
371.1
Shares (diluted)M
480.8
487.2
575.0
587.0
621.9
727.9
846.7
883.4
977.5
997.3
369.2
9.90%
7.71%
62
10.86
Buyback yield%
7.25
9.15
7.52
9.74
7.03
4.86
4.42
1.64
0.40
1.53
23.43
1.64
5.94
60
0.985
D/E ratiox
0.555
0.493
0.519
0.558
0.502
0.502
0.489
0.461
0.453
0.445
1.331
0.461
0.497
73
10.35
Enterprise valueRM M
24.45
24.51
25.08
24.22
25.61
23.49
21.96
25.04
22.92
24.21
7.913
(1.12%)
0.13%
33
52.07
LT debtRM M
37.31
36.20
41.47
40.80
45.45
44.38
43.29
51.51
55.94
57.34
28.28
4.76%
4.88%
47
Cost of revenue
0.65%
1.03×
Operating expenses
0.15%
0.98×
Property and equipment
15.99%