1.254
RevenueRM M
7.286
7.424
7.518
7.516
7.828
8.138
8.297
8.286
8.629
8.727
1.326
2.20%
2.03%
10
7.02
Revenue growth%
4.08
2.41
3.51
3.53
0.77
0.40
0.40
1.52
3.36
3.81
9.79
1.52
2.89
41
22.31
Gross margin%
11.97
12.30
14.20
15.79
15.98
13.57
16.07
15.39
15.45
15.24
25.35
15.39
15.31
70
9.50
Operating margin%
4.28
2.71
0.54
1.24
0.40
1.55
1.95
0.42
1.02
0.40
9.79
1.02
1.13
77
13.39
Net margin%
14.23
12.22
13.75
15.72
15.01
16.31
15.85
17.45
17.32
19.25
12.85
17.32
15.78
17
20.48
P/E ratio (avg)x
11.48
11.68
12.76
12.95
14.98
15.71
18.42
19.01
21.78
26.07
12.14
19.01
15.35
65
21.82
EV/EBITx
7.031
6.668
6.509
5.806
5.811
5.320
5.585
5.484
5.356
5.347
24.71
5.356
5.696
75
12.15
FCF yield (avg)%
12.02
14.80
16.32
15.56
18.53
17.25
18.86
21.72
22.66
24.78
19.86
21.72
17.89
92
3.71
FCF margin%
14.60
15.95
15.75
14.47
11.59
9.20
11.93
10.79
10.13
10.24
16.65
10.24
11.76
46
1.555
FCF / Net incomex
1.205
1.199
1.215
1.395
1.366
1.501
1.536
1.755
2.041
2.229
1.466
1.755
1.448
89
22.07
ROIC%
16.41
14.95
15.75
17.57
16.52
14.96
17.71
19.31
19.16
17.32
2.93
17.71
16.92
51
13.84
Return on equity%
32.05
34.03
32.11
31.12
31.35
28.51
26.96
28.98
29.65
31.92
15.27
28.98
31.23
10
13.82
Return on assets%
18.63
16.92
18.51
17.78
18.53
15.63
15.04
14.37
17.11
19.22
22.13
15.63
17.45
29
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.32%)
(1.39%)
—
4.35
EPS growth%
14.50
16.51
17.65
18.97
21.93
23.77
26.47
27.13
25.90
25.84
3.91
25.90
22.85
45
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.59%)
0.91%
—
0.01
FCF per shareRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
5.50%
6.13%
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(2.78%)
(2.92%)
—
20.91
Div yield (avg)%
3.20
0.93
1.59
3.23
3.28
0.40
0.40
0.40
0.40
0.40
21.38
0.40
0.67
57
18.39
Payout ratio%
0.40
1.47
3.12
0.40
0.40
1.69
0.44
0.40
0.40
0.40
25.42
0.40
0.40
81
390.3
Shares (diluted)M
286.4
290.1
283.0
248.8
246.5
223.6
215.3
225.9
207.6
204.5
396.9
(3.67%)
(4.61%)
62
15.32
Buyback yield%
22.05
22.86
21.25
19.47
20.06
22.94
21.30
20.81
20.24
22.64
16.80
21.30
21.27
84
0.614
D/E ratiox
1.491
1.646
1.742
2.002
1.980
2.074
2.448
2.686
2.953
3.493
1.267
2.686
2.038
18
6.483
Enterprise valueRM M
4.836
5.427
6.232
6.176
6.134
6.644
7.060
7.089
7.633
7.545
1.591
4.23%
4.48%
59
3.345
LT debtRM M
2.240
2.144
2.042
2.241
2.209
2.034
2.169
2.118
1.996
2.174
0.686
(0.32%)
(0.61%)
56
Cost of revenue
2.00%
1.00×
Operating expenses
2.04%
1.00×
Property and equipment
18.01%