47.53
RevenueRM M
114.5
115.5
116.9
118.7
120.0
121.4
121.5
123.6
122.4
124.8
50.78
0.79%
0.64%
37
25.55
Revenue growth%
9.03
9.81
7.43
5.53
8.01
10.21
11.36
9.04
10.51
9.20
27.97
10.21
9.12
32
25.24
Gross margin%
18.83
18.89
21.15
21.88
21.64
22.36
24.52
24.44
22.68
21.22
12.88
22.68
21.76
12
17.92
Operating margin%
28.12
29.72
27.40
27.97
27.60
26.82
24.68
25.08
24.21
25.86
23.82
25.08
27.11
84
21.06
Net margin%
8.60
7.62
7.45
8.65
9.61
11.01
10.06
10.49
7.84
10.60
6.97
10.49
9.13
60
8.457
P/E ratio (avg)x
9.913
9.613
9.415
8.360
8.772
9.602
8.947
8.962
7.903
8.168
20.89
8.947
8.955
7
34.97
EV/EBITx
45.53
46.31
51.59
50.35
52.37
57.49
65.23
69.72
65.91
63.01
25.95
65.23
54.93
16
17.93
FCF yield (avg)%
22.67
21.30
23.54
21.85
19.79
18.99
16.21
13.65
12.17
11.22
5.20
13.65
19.39
35
18.47
FCF margin%
13.83
13.31
14.97
15.22
17.81
18.22
16.29
13.91
11.21
13.40
12.83
13.91
14.44
94
1.360
FCF / Net incomex
0.882
0.868
0.865
0.800
0.826
0.810
0.769
0.754
0.798
0.764
0.498
0.769
0.805
75
19.73
ROIC%
16.30
16.87
15.63
14.46
13.24
14.14
13.32
10.84
9.41
8.01
23.85
10.84
13.73
46
19.28
Return on equity%
29.35
28.46
26.48
27.53
28.71
27.38
26.24
23.65
25.36
23.55
17.59
25.36
26.93
64
15.73
Return on assets%
9.00
9.65
11.07
11.06
12.96
10.16
12.71
15.47
16.59
18.59
12.10
15.47
11.89
75
0.01
EPSRM
0.06
0.07
0.07
0.08
0.09
0.10
0.11
0.13
0.13
0.14
0.01
8.93%
10.29%
—
11.08
EPS growth%
30.00
29.46
28.78
31.38
29.00
30.61
32.29
31.91
34.60
35.82
15.12
32.29
30.99
69
0.01
Bookvalue per shRM
0.06
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.11
0.13
0.03
5.08%
8.07%
—
0.04
FCF per shareRM
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
1.79%
(1.07%)
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.03%
3.60%
—
13.70
Div yield (avg)%
7.90
5.89
3.26
1.87
4.61
4.40
5.19
6.69
6.68
6.62
20.36
6.62
5.54
19
8.68
Payout ratio%
16.00
14.57
17.51
17.02
15.22
14.79
13.56
16.02
13.26
13.71
18.44
13.71
15.00
31
1.507
Shares (diluted)B
1.392
1.332
1.530
1.747
1.817
1.837
2.099
1.985
1.898
2.061
1.558
2.55%
3.90%
37
14.48
Buyback yield%
21.90
20.56
21.72
22.11
23.13
21.01
19.65
22.04
20.08
21.97
10.84
21.01
21.81
67
1.529
D/E ratiox
0.778
0.755
0.821
0.875
0.877
0.825
0.940
1.052
1.028
1.087
0.808
1.028
0.876
78
101.1
Enterprise valueRM M
66.82
69.57
75.17
82.13
79.86
92.20
89.42
97.22
104.0
100.4
19.24
4.68%
4.31%
64
86.58
LT debtRM M
133.0
130.1
135.2
134.9
130.7
122.8
131.8
139.3
136.9
141.2
36.83
1.56%
(0.14%)
62
Cost of revenue
0.66%
1.00×
Operating expenses
0.32%
0.97×
Property and equipment
15.80%