3.306
RevenueRM M
13.07
13.75
14.13
14.99
15.58
16.22
16.90
18.00
18.38
19.07
3.634
4.12%
4.51%
42
5.81
Revenue growth%
28.23
25.26
26.07
24.96
23.88
20.99
19.93
20.76
23.14
23.74
6.57
20.99
23.81
21
23.84
Gross margin%
16.03
13.19
13.41
12.77
15.38
17.81
15.82
16.59
19.59
17.37
21.38
17.37
15.92
70
17.65
Operating margin%
21.02
22.06
23.61
22.61
22.26
22.82
21.08
19.86
20.57
20.73
13.68
20.73
21.57
86
4.54
Net margin%
20.68
21.65
22.58
20.64
18.42
17.31
16.36
19.10
21.87
22.40
24.78
19.10
20.66
56
14.81
P/E ratio (avg)x
31.96
33.70
34.66
33.57
33.90
35.35
32.51
34.61
32.86
32.13
29.05
32.86
33.63
77
28.87
EV/EBITx
17.80
16.58
15.15
16.37
14.87
15.36
13.87
12.64
12.23
11.24
27.18
12.64
15.01
11
25.80
FCF yield (avg)%
20.25
18.95
21.92
20.27
20.85
20.70
23.19
22.93
20.76
20.14
23.64
20.76
20.73
92
19.95
FCF margin%
25.31
27.22
25.92
23.68
21.67
23.31
23.94
26.83
26.42
27.42
22.99
26.42
25.61
79
0.508
FCF / Net incomex
1.002
1.200
1.221
1.299
1.264
1.233
1.340
1.469
1.647
1.673
1.718
1.469
1.281
30
17.77
ROIC%
4.95
2.23
1.74
0.40
0.40
0.40
0.40
0.40
1.99
0.59
3.70
0.40
0.49
72
16.76
Return on equity%
8.57
7.89
7.41
7.74
5.62
8.45
9.87
8.80
9.48
7.87
15.02
8.80
8.17
38
21.99
Return on assets%
22.03
20.05
21.62
22.47
20.09
22.87
20.23
19.52
17.31
16.71
15.52
19.52
20.16
27
0.02
EPSRM
0.08
0.07
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.02
1.41%
(2.91%)
—
18.95
EPS growth%
6.23
8.35
9.79
7.39
8.02
7.82
7.25
8.50
9.34
10.03
4.26
8.50
8.18
65
0.08
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.08
(4.01%)
(2.09%)
—
0.11
FCF per shareRM
0.04
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.09
0.61%
4.06%
—
0.08
Dividend per shRM
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.09
8.47%
10.92%
—
26.16
Div yield (avg)%
28.66
28.54
28.54
30.15
30.55
32.41
34.41
34.37
32.13
31.58
10.23
32.41
31.06
41
11.35
Payout ratio%
25.18
27.37
29.02
28.44
26.05
28.86
26.57
25.87
27.11
24.38
23.15
26.57
26.84
66
139.0
Shares (diluted)M
184.9
188.8
165.2
145.2
135.5
142.1
141.9
125.6
137.5
143.8
140.0
1.20%
(2.28%)
51
18.53
Buyback yield%
25.94
23.66
23.01
20.82
21.57
22.01
20.33
17.80
19.64
22.04
2.34
20.33
21.79
6
1.523
D/E ratiox
1.175
1.134
1.180
1.086
1.152
1.174
1.206
1.236
1.281
1.416
1.080
1.236
1.177
80
1.040
Enterprise valueRM M
17.65
16.75
15.24
16.31
14.82
16.23
14.29
15.72
15.63
15.96
11.40
1.49%
(0.33%)
84
4.775
LT debtRM M
2.161
2.381
2.500
2.534
2.689
2.715
2.649
2.905
3.067
3.004
14.79
2.24%
3.73%
24
Cost of revenue
4.92%
1.04×
Operating expenses
3.84%
0.94×
Cash and investments
18.09%
Property and equipment
17.72%