6.140
RevenueRM M
5.442
5.547
5.676
5.995
6.243
6.521
6.937
7.373
7.677
8.139
6.739
5.45%
4.60%
60
5.52
Revenue growth%
19.80
21.66
22.90
21.10
18.42
20.24
20.36
19.13
19.13
18.41
27.96
19.13
20.02
74
9.60
Gross margin%
22.87
22.89
25.68
23.63
23.58
22.81
20.54
21.28
22.42
22.27
14.22
22.27
22.84
32
24.77
Operating margin%
16.50
15.32
13.44
16.04
15.51
14.48
12.60
14.74
11.77
11.27
5.77
12.60
14.61
22
10.69
Net margin%
11.23
11.96
9.81
8.94
10.39
12.65
12.16
14.31
15.37
14.83
17.97
14.31
12.06
50
14.20
P/E ratio (avg)x
21.04
22.75
22.11
19.19
20.10
17.77
18.75
18.87
17.27
17.90
37.97
17.90
19.03
70
29.91
EV/EBITx
10.84
9.874
10.66
10.13
10.95
10.35
9.177
9.209
9.870
9.516
24.03
9.516
10.00
59
2.62
FCF yield (avg)%
0.99
3.91
3.62
4.81
4.32
1.69
1.29
0.40
2.65
3.13
7.78
1.69
2.89
91
2.89
FCF margin%
7.69
10.44
11.48
14.23
12.75
12.19
9.30
7.69
7.67
6.18
22.18
7.69
9.87
62
1.378
FCF / Net incomex
2.086
2.116
2.543
2.545
2.566
2.502
2.537
2.877
2.984
3.559
1.264
2.877
2.544
15
29.50
ROIC%
35.88
38.17
41.03
43.87
41.73
39.76
40.78
39.32
37.26
37.64
20.55
39.32
39.54
39
21.49
Return on equity%
5.96
4.32
6.50
8.89
9.80
8.76
11.61
10.28
12.11
12.56
29.92
11.61
9.34
85
2.80
Return on assets%
17.50
18.49
19.21
16.65
16.03
15.00
15.44
15.41
18.11
15.21
18.31
15.41
16.34
10
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
(3.88%)
(3.51%)
—
19.36
EPS growth%
28.54
30.18
27.29
29.12
28.22
28.02
26.58
25.51
23.65
23.97
3.86
25.51
27.65
30
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(1.73%)
(0.12%)
—
0.01
FCF per shareRM
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
7.43%
6.49%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.01
6.84%
6.41%
—
13.34
Div yield (avg)%
7.54
9.86
8.80
7.35
5.01
2.38
4.34
2.55
1.13
0.40
2.57
2.38
4.68
92
18.57
Payout ratio%
9.13
10.80
13.75
16.45
18.49
19.93
17.50
19.68
19.38
20.47
25.81
19.68
17.99
71
353.5
Shares (diluted)M
498.8
539.1
568.8
637.6
705.9
792.0
852.6
850.3
862.4
896.6
357.6
4.90%
6.55%
39
2.66
Buyback yield%
8.75
10.48
8.66
7.43
10.39
8.98
8.15
5.64
6.95
6.07
8.72
6.95
8.40
16
1.219
D/E ratiox
1.544
1.660
1.743
2.089
2.427
2.581
3.073
3.357
3.961
4.034
1.308
3.357
2.504
87
3.951
Enterprise valueRM M
4.960
5.721
5.995
6.876
7.216
7.421
8.841
8.826
9.733
10.45
7.258
7.68%
9.74%
50
3.858
LT debtRM M
6.040
5.872
6.019
6.890
7.387
8.186
7.947
8.422
9.176
9.379
2.437
4.89%
4.25%
87
Cost of revenue
5.20%
1.06×
Operating expenses
3.87%
0.93×
Goodwill & intangibles
17.19%