10.87
RevenueRM M
18.32
18.68
18.55
18.91
19.20
19.08
19.45
20.15
20.24
20.27
11.61
1.09%
1.30%
78
23.63
Revenue growth%
24.16
21.86
21.67
19.60
20.56
20.70
21.25
21.45
22.10
24.05
17.84
21.45
21.56
43
23.96
Gross margin%
29.48
30.38
32.75
30.70
33.48
33.31
33.90
34.99
35.64
36.05
14.95
34.99
33.39
36
22.72
Operating margin%
15.05
17.26
16.37
17.25
20.10
20.67
20.59
22.39
22.57
22.09
24.70
22.09
20.34
68
28.78
Net margin%
8.08
8.47
5.72
5.75
4.22
4.23
4.46
4.02
2.56
0.40
5.65
4.02
4.35
16
32.26
P/E ratio (avg)x
10.13
10.85
10.82
11.55
12.59
12.07
11.56
12.48
11.46
11.07
22.34
11.56
11.50
20
19.81
EV/EBITx
20.79
24.21
26.12
29.95
31.70
30.30
29.55
31.14
31.31
33.45
23.36
31.14
30.12
53
17.62
FCF yield (avg)%
18.42
16.48
17.90
20.50
21.41
18.66
17.18
19.37
19.48
20.87
14.00
19.37
19.02
31
19.12
FCF margin%
20.84
20.26
17.87
20.25
22.37
21.01
18.86
19.56
20.69
21.93
9.48
20.69
20.48
32
1.794
FCF / Net incomex
0.111
0.113
0.100
0.093
0.086
0.087
0.083
0.085
0.081
0.069
1.608
0.083
0.086
27
7.76
ROIC%
24.95
24.89
25.19
22.26
21.65
19.73
22.00
21.25
20.97
22.34
28.66
21.25
22.13
11
23.43
Return on equity%
8.95
8.79
6.91
4.68
2.59
5.16
6.26
4.04
4.89
7.72
13.10
5.16
5.71
79
23.85
Return on assets%
17.39
14.39
14.76
16.08
14.71
13.45
13.24
14.46
13.25
12.09
28.86
13.25
14.43
28
0.03
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.30%
1.78%
—
13.56
EPS growth%
22.46
22.43
21.85
24.67
27.60
26.95
26.53
27.67
29.54
27.89
22.11
27.67
26.74
31
0.02
Bookvalue per shRM
0.05
0.06
0.07
0.09
0.10
0.10
0.12
0.13
0.15
0.16
0.02
10.55%
11.89%
—
0.02
FCF per shareRM
0.03
0.03
0.03
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.01
1.11%
0.41%
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.66%
0.58%
—
3.02
Div yield (avg)%
4.31
3.82
2.34
4.94
7.27
4.92
5.89
3.12
2.18
4.29
7.56
4.29
4.30
34
8.86
Payout ratio%
16.10
18.16
17.36
15.59
13.26
13.73
16.42
18.67
21.24
21.12
22.94
18.67
16.89
23
199.5
Shares (diluted)M
355.5
415.6
476.9
466.9
524.2
535.9
525.5
525.6
522.4
572.5
200.6
1.78%
5.24%
59
17.93
Buyback yield%
28.46
25.54
26.48
24.29
21.53
19.64
19.17
19.34
20.77
18.84
13.43
19.34
21.15
48
1.419
D/E ratiox
1.867
1.948
1.832
1.942
2.040
2.035
2.157
2.445
2.484
2.458
1.220
2.445
2.038
47
9.114
Enterprise valueRM M
5.991
6.286
6.013
5.751
6.190
6.889
6.940
6.984
7.864
8.800
5.096
7.29%
4.63%
9
4.834
LT debtRM M
2.572
2.546
2.627
3.032
2.942
3.360
3.701
3.626
3.953
4.540
7.651
9.07%
6.28%
39
Cost of revenue
1.08%
0.98×
Operating expenses
1.44%
1.01×
Property and equipment
17.06%
Spread over hurdle
26.99%