6.954
RevenueRM M
8.526
9.191
9.773
10.57
11.43
11.89
12.49
13.27
14.11
14.75
7.446
5.24%
6.18%
24
9.92
Revenue growth%
2.58
1.84
4.37
5.52
4.50
6.59
4.98
5.94
3.88
3.66
21.87
4.98
4.44
44
6.32
Gross margin%
12.07
12.29
15.21
13.78
16.25
18.07
18.06
18.44
18.41
16.72
11.32
18.07
16.49
28
13.83
Operating margin%
13.37
10.55
12.57
9.60
7.84
10.51
8.25
8.92
11.51
12.93
20.98
10.51
10.53
30
14.05
Net margin%
25.16
22.68
24.07
22.76
25.08
23.70
25.00
25.53
28.51
30.07
20.36
25.53
25.04
18
20.27
P/E ratio (avg)x
17.65
18.35
20.46
20.53
18.83
18.59
19.88
18.30
18.77
20.91
31.23
18.77
18.80
73
14.88
EV/EBITx
23.60
23.00
23.89
24.52
26.62
24.91
23.88
21.87
19.77
19.31
13.82
21.87
23.74
7
13.68
FCF yield (avg)%
9.49
8.10
5.38
8.32
7.33
9.95
8.89
5.99
3.31
1.99
10.42
5.99
7.71
65
25.58
FCF margin%
29.17
29.21
29.92
29.65
30.99
30.72
32.03
31.90
32.86
30.19
18.85
31.90
30.46
53
0.653
FCF / Net incomex
1.247
1.167
1.065
0.965
0.853
0.811
0.725
0.799
0.801
0.751
0.111
0.799
0.832
71
7.77
ROIC%
29.55
27.04
24.99
27.03
28.02
29.15
28.60
29.33
26.95
29.34
6.41
29.15
28.31
60
20.03
Return on equity%
6.26
8.81
9.91
8.32
8.66
8.23
10.52
11.09
11.83
12.91
12.34
11.09
9.36
72
9.20
Return on assets%
3.89
4.89
4.18
2.41
0.71
0.40
0.40
2.51
0.40
0.40
28.21
0.40
1.56
47
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
5.27%
7.36%
—
29.08
EPS growth%
10.71
10.78
10.83
11.45
14.25
15.49
15.45
17.58
15.50
15.03
23.55
15.49
14.64
6
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(2.56%)
(2.50%)
—
0.01
FCF per shareRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.76%
5.37%
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(2.29%)
(2.29%)
—
7.20
Div yield (avg)%
10.71
12.70
13.18
11.83
13.94
13.21
10.58
12.45
15.09
15.72
13.28
13.21
12.94
93
26.68
Payout ratio%
29.20
28.54
28.12
29.37
31.36
32.45
30.33
31.38
32.30
30.46
12.82
31.38
30.40
80
0.688
Shares (diluted)B
0.883
0.891
0.998
0.966
0.943
1.126
1.326
1.428
1.374
1.536
0.668
10.25%
6.70%
67
15.07
Buyback yield%
13.51
11.03
13.58
15.31
13.17
10.92
13.80
16.39
16.54
17.96
4.18
16.39
13.69
39
0.493
D/E ratiox
0.881
0.883
0.777
0.806
0.769
0.712
0.738
0.664
0.651
0.569
1.001
0.664
0.753
25
12.00
Enterprise valueRM M
1.938
2.307
2.306
2.465
2.506
2.973
3.536
3.900
3.892
3.943
11.42
9.48%
8.93%
66
15.67
LT debtRM M
6.925
8.279
9.580
11.30
13.51
14.69
15.08
14.64
15.28
16.58
7.114
4.18%
8.87%
88
Cost of revenue
6.44%
1.02×
Operating expenses
6.40%
1.02×