3.294
RevenueRM M
2.693
2.904
3.175
3.415
3.640
3.903
4.214
4.613
4.970
5.259
3.621
7.64%
7.86%
25
8.74
Revenue growth%
13.91
11.11
9.81
10.36
11.04
10.69
13.48
14.12
16.62
14.60
10.31
14.12
12.29
87
24.07
Gross margin%
19.11
21.91
20.39
20.19
18.14
18.54
17.12
15.73
18.64
17.22
12.48
17.22
18.59
77
14.03
Operating margin%
31.58
29.92
30.14
29.69
28.99
28.61
31.44
33.85
32.45
34.18
24.79
32.45
30.79
43
18.00
Net margin%
22.11
23.23
23.35
24.82
22.83
20.42
22.75
21.31
23.34
25.84
28.70
22.75
23.03
77
13.22
P/E ratio (avg)x
21.89
24.74
24.57
26.23
28.65
33.15
38.90
40.46
47.05
52.41
19.27
40.46
30.90
19
7.733
EV/EBITx
34.27
35.02
33.92
33.83
33.68
33.10
32.67
35.29
37.36
39.50
32.65
35.29
34.10
93
2.00
FCF yield (avg)%
3.91
3.46
5.99
8.22
7.95
9.58
8.85
8.01
6.27
7.04
19.60
8.01
7.50
5
7.34
FCF margin%
27.02
26.20
24.59
26.89
27.21
28.35
27.56
27.27
29.04
30.72
11.22
28.35
27.24
23
1.051
FCF / Net incomex
0.459
0.491
0.494
0.517
0.482
0.535
0.570
0.543
0.523
0.534
0.905
0.535
0.520
69
6.87
ROIC%
1.63
0.51
2.76
0.40
2.21
4.62
4.01
6.47
3.61
5.15
6.29
4.62
3.19
33
19.67
Return on equity%
11.02
9.98
9.50
9.62
6.86
9.78
12.57
9.93
7.93
9.86
4.27
9.86
9.82
9
17.17
Return on assets%
11.01
11.52
14.31
12.02
9.73
12.42
9.96
11.87
9.01
7.14
5.86
9.96
11.27
71
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.93%
5.96%
—
2.10
EPS growth%
11.54
12.30
13.44
13.19
12.14
15.07
16.41
15.17
13.19
13.88
25.25
15.07
13.32
35
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
1.96%
3.01%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(4.20%)
(5.56%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.98%
6.61%
—
3.35
Div yield (avg)%
13.65
15.72
14.34
16.45
15.47
14.58
11.83
13.01
11.40
12.77
9.71
12.77
14.00
21
10.18
Payout ratio%
20.89
18.55
20.94
22.15
23.48
25.05
23.97
21.33
21.29
22.33
8.04
22.33
21.74
5
449.6
Shares (diluted)M
386.1
398.6
362.5
378.2
374.1
370.1
402.9
426.4
445.7
459.7
463.9
4.21%
0.42%
5
29.27
Buyback yield%
29.66
30.85
30.46
29.73
28.64
31.56
34.08
32.44
33.86
34.14
12.63
33.86
31.21
46
1.701
D/E ratiox
2.046
1.847
1.880
1.810
1.843
1.774
1.793
2.004
1.814
2.058
1.406
1.814
1.845
35
2.317
Enterprise valueRM M
3.259
3.454
3.560
3.354
3.522
3.446
3.631
3.861
4.310
4.672
5.563
5.82%
3.71%
26
3.890
LT debtRM M
5.960
6.427
6.632
5.800
6.053
6.012
6.403
5.644
4.886
5.260
4.751
(2.77%)
(1.03%)
88
Cost of revenue
8.14%
1.03×
Operating expenses
7.71%
0.99×
Cash and investments
14.12%