4.179
RevenueRM M
5.980
6.171
6.506
6.787
7.183
7.273
7.708
8.011
8.236
8.612
4.451
3.70%
4.19%
49
4.93
Revenue growth%
0.40
1.91
3.73
2.46
1.03
0.80
0.40
0.40
0.40
0.40
13.78
0.40
0.60
30
9.77
Gross margin%
23.73
22.41
24.02
23.80
25.96
23.33
24.79
26.76
24.68
25.19
5.18
24.79
24.35
8
14.91
Operating margin%
27.94
26.69
24.60
23.89
22.54
20.71
23.29
25.26
25.83
23.14
23.95
23.29
24.25
37
11.65
Net margin%
9.09
11.42
10.35
7.92
7.95
6.99
9.67
9.52
6.54
3.95
25.52
6.99
8.52
58
15.77
P/E ratio (avg)x
34.10
33.81
37.76
39.33
41.75
44.16
39.22
43.80
44.41
40.54
10.34
43.80
39.93
92
6.899
EV/EBITx
35.07
39.26
44.89
48.89
56.43
57.10
57.64
57.98
61.63
61.99
12.81
57.98
56.76
35
26.92
FCF yield (avg)%
8.83
6.32
6.69
5.90
7.72
7.72
6.67
8.38
9.67
10.30
27.31
8.38
7.72
90
26.65
FCF margin%
28.78
27.79
24.86
26.68
23.72
24.71
25.78
27.17
28.55
27.45
10.15
27.17
26.93
67
1.350
FCF / Net incomex
1.451
1.630
1.773
2.010
1.917
2.055
1.930
1.780
1.719
1.610
0.884
1.780
1.776
69
22.92
ROIC%
21.37
22.30
21.35
22.83
22.37
20.60
18.69
16.61
18.86
20.96
24.92
18.86
21.15
7
2.77
Return on equity%
7.43
6.48
6.04
6.69
6.83
4.09
4.67
5.08
4.98
6.39
8.47
4.98
6.21
42
21.54
Return on assets%
26.22
28.60
27.30
27.69
29.93
26.95
24.48
25.82
23.44
23.18
18.27
24.48
26.58
30
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
15.31%
12.38%
—
27.71
EPS growth%
7.60
7.19
10.04
11.97
9.07
7.18
9.84
11.28
11.61
14.14
8.10
11.28
9.94
59
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(1.59%)
(1.63%)
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
(4.81%)
(1.80%)
—
—
Dividend per shRM
0.01
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.49%
1.70%
—
13.94
Div yield (avg)%
11.17
13.16
11.39
13.09
13.68
13.61
11.83
10.13
9.86
11.47
25.79
11.47
11.65
85
3.95
Payout ratio%
2.83
1.45
0.55
0.74
0.40
1.90
1.75
3.59
4.03
1.57
14.26
1.90
1.66
9
652.9
Shares (diluted)M
884.2
887.6
837.6
781.1
813.0
910.9
886.5
799.4
828.6
823.9
682.9
0.27%
0.19%
37
3.08
Buyback yield%
10.86
12.70
13.47
11.83
11.20
11.18
12.44
11.11
13.92
15.43
14.53
12.44
12.14
95
1.250
D/E ratiox
0.134
0.125
0.141
0.134
0.147
0.167
0.177
0.174
0.161
0.148
1.663
0.167
0.148
31
3.116
Enterprise valueRM M
2.249
2.176
2.057
1.816
1.950
2.081
2.084
1.897
1.771
1.700
7.341
(2.70%)
(3.25%)
83
2.384
LT debtRM M
4.027
3.889
3.567
3.241
3.258
3.079
3.036
2.730
2.966
2.857
4.369
(2.59%)
(3.78%)
11
Cost of revenue
4.19%
1.00×
Operating expenses
4.15%
1.00×
Goodwill & intangibles
16.63%