1.838
RevenueRM B
1.376
1.443
1.533
1.586
1.693
1.739
1.806
1.904
2.015
2.080
1.914
4.20%
4.76%
48
2.57
Revenue growth%
8.35
7.48
9.48
8.14
9.47
10.68
9.13
9.56
11.74
8.89
18.62
9.56
9.30
48
16.55
Gross margin%
26.66
23.78
25.47
25.38
26.43
25.52
27.20
24.66
26.32
24.61
27.35
25.52
25.49
92
10.41
Operating margin%
27.75
26.47
28.70
29.84
31.41
28.82
27.61
24.85
25.53
22.63
21.24
25.53
27.68
35
25.23
Net margin%
8.10
10.00
12.81
13.70
13.37
12.86
12.39
12.86
10.88
12.41
24.49
12.41
12.61
57
31.88
P/E ratio (avg)x
10.30
9.607
9.612
10.85
10.79
12.22
11.95
12.02
12.60
13.31
25.91
12.22
11.40
83
7.707
EV/EBITx
29.10
30.98
34.87
33.48
38.63
45.52
47.53
46.08
44.68
52.25
34.60
46.08
41.65
84
27.96
FCF yield (avg)%
3.77
5.44
5.52
3.53
6.18
8.95
8.64
11.04
10.29
12.46
9.60
10.29
7.41
40
29.90
FCF margin%
5.08
7.30
9.30
6.53
8.92
10.60
9.31
8.36
10.85
8.56
18.96
9.31
8.74
21
0.922
FCF / Net incomex
1.168
1.076
1.035
1.118
1.193
1.099
0.986
0.894
0.945
0.895
1.777
0.945
1.055
68
10.09
ROIC%
31.18
28.89
26.78
26.69
27.78
26.46
28.21
30.17
32.28
33.64
27.33
30.17
28.55
85
5.32
Return on equity%
9.11
6.16
3.76
6.69
6.39
9.23
12.10
13.18
11.92
8.99
14.71
11.92
9.05
61
16.17
Return on assets%
3.13
1.58
0.91
1.35
1.90
2.01
1.42
4.20
3.53
3.10
19.81
3.10
1.95
74
0.31
EPSRM
0.08
0.07
0.08
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.33
5.81%
1.34%
—
14.73
EPS growth%
21.57
19.34
21.99
22.68
23.99
22.45
25.12
27.13
29.25
28.74
11.97
27.13
23.34
20
0.40
Bookvalue per shRM
0.14
0.16
0.14
0.14
0.14
0.13
0.12
0.13
0.14
0.14
0.28
(0.36%)
(0.84%)
—
0.34
FCF per shareRM
0.19
0.19
0.19
0.22
0.23
0.24
0.23
0.25
0.26
0.27
0.30
2.98%
4.19%
—
0.16
Dividend per shRM
0.30
0.32
0.35
0.35
0.32
0.30
0.29
0.28
0.27
0.27
0.40
(3.48%)
(1.40%)
—
10.49
Div yield (avg)%
31.38
32.12
30.49
30.44
30.57
31.32
29.17
31.32
29.84
31.97
10.42
31.32
30.95
37
17.18
Payout ratio%
23.83
26.61
27.87
27.22
29.40
29.18
30.96
29.78
30.18
31.27
3.19
30.18
29.29
57
5.420
Shares (diluted)B
9.051
8.995
10.88
12.42
12.91
15.29
15.85
17.59
20.45
23.60
5.410
12.82%
10.33%
81
11.82
Buyback yield%
23.18
23.85
26.59
28.79
28.10
30.24
29.36
27.67
29.21
27.68
27.80
29.21
27.89
32
1.499
D/E ratiox
1.909
2.202
2.418
2.775
2.789
2.711
3.030
3.150
3.336
3.319
0.557
3.150
2.782
24
1.809
Enterprise valueRM B
3.092
3.287
3.666
4.223
4.028
4.620
4.706
4.744
4.520
4.595
2.021
2.67%
5.58%
42
1.597
LT debtRM B
1.834
2.025
2.299
2.170
2.013
1.891
1.899
2.170
2.191
2.111
1.251
0.95%
1.18%
8
Cost of revenue
4.88%
1.01×
Operating expenses
3.91%
0.92×
Cash and investments
18.89%
Property and equipment
14.27%