2.242
RevenueRM M
17.36
17.91
18.74
19.32
19.64
19.87
20.33
20.63
21.42
22.18
2.490
2.47%
2.51%
79
13.81
Revenue growth%
13.07
15.82
16.50
17.79
18.14
19.69
18.10
18.22
21.04
21.89
8.17
19.69
18.12
18
8.72
Gross margin%
17.47
15.73
18.16
16.74
14.41
16.10
17.69
17.88
17.06
14.66
2.10
17.06
16.90
14
16.69
Operating margin%
15.72
16.02
16.30
18.89
21.11
18.69
21.57
20.60
20.88
23.52
20.49
20.88
19.75
55
20.42
Net margin%
10.76
9.25
9.26
7.55
5.74
7.95
5.60
4.11
3.64
2.65
20.91
4.11
6.64
84
35.77
P/E ratio (avg)x
29.59
29.42
32.14
34.46
38.96
45.04
53.15
51.75
57.10
63.28
27.63
53.15
42.00
67
16.01
EV/EBITx
15.22
15.42
16.63
17.93
17.55
15.32
14.09
14.25
12.15
12.27
19.03
14.09
15.27
83
13.48
FCF yield (avg)%
20.60
23.46
26.14
23.48
20.87
19.50
17.67
20.08
17.74
16.73
22.26
17.74
20.34
22
10.05
FCF margin%
20.54
21.99
21.38
22.19
21.84
23.64
21.95
22.27
25.21
22.47
28.43
22.47
22.09
29
0.649
FCF / Net incomex
1.639
1.447
1.570
1.563
1.492
1.372
1.431
1.450
1.389
1.396
1.247
1.396
1.449
60
21.01
ROIC%
16.58
18.26
18.28
17.24
19.29
19.75
20.10
19.71
19.48
20.43
24.09
19.75
19.38
79
2.46
Return on equity%
5.32
3.01
4.92
7.04
5.65
4.98
5.71
5.39
7.15
9.79
21.99
5.71
5.52
51
29.55
Return on assets%
26.56
29.28
30.86
31.79
29.71
26.74
24.77
24.32
22.53
19.75
23.79
24.32
26.65
55
0.03
EPSRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.03
(1.53%)
(0.75%)
—
21.79
EPS growth%
17.49
18.05
20.00
17.81
16.05
13.10
12.40
11.59
13.20
10.20
14.14
12.40
14.62
43
0.01
Bookvalue per shRM
0.11
0.12
0.12
0.14
0.17
0.17
0.18
0.20
0.20
0.23
0.04
6.06%
8.62%
—
0.04
FCF per shareRM
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.06
(2.22%)
(0.80%)
—
0.04
Dividend per shRM
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
5.95%
6.38%
—
20.15
Div yield (avg)%
19.73
17.03
15.64
17.22
15.79
15.45
15.66
14.49
12.14
14.42
2.95
14.49
15.65
9
7.34
Payout ratio%
7.35
8.21
8.48
11.23
14.05
11.90
11.09
13.94
11.88
10.55
3.80
11.88
11.16
38
183.6
Shares (diluted)M
179.0
186.3
177.4
187.8
202.2
176.1
166.9
176.5
189.0
196.1
181.9
(0.61%)
1.42%
92
10.45
Buyback yield%
26.89
26.94
26.14
25.84
26.39
26.82
29.82
30.64
28.70
27.82
5.52
28.70
26.91
35
0.110
D/E ratiox
1.540
1.698
1.699
1.593
1.694
1.556
1.353
1.229
1.356
1.203
1.218
1.353
1.548
58
11.76
Enterprise valueRM M
2.036
1.883
2.059
1.948
1.959
1.960
1.932
2.093
2.282
2.255
15.92
2.85%
0.17%
81
14.16
LT debtRM M
6.041
6.382
6.155
6.535
5.990
5.546
4.780
4.603
4.207
4.577
6.437
(5.24%)
(2.57%)
68
Cost of revenue
2.65%
1.01×
Operating expenses
2.76%
1.03×
Cash and investments
15.78%