17.63
RevenueRM M
15.57
16.55
17.97
19.02
20.14
21.31
22.65
23.93
25.11
26.59
19.23
5.72%
6.49%
6
4.11
Revenue growth%
2.25
3.31
1.32
0.40
0.40
1.43
0.94
0.40
1.46
0.40
6.83
0.94
1.13
27
24.73
Gross margin%
14.81
16.87
19.51
21.76
19.09
20.01
20.91
21.76
22.49
21.94
20.41
21.76
20.46
76
22.74
Operating margin%
21.06
22.45
21.20
20.87
23.56
25.96
28.65
28.96
29.10
29.16
26.29
28.96
24.76
51
10.09
Net margin%
29.10
28.09
28.58
26.19
27.24
24.75
25.91
24.12
24.19
21.37
14.10
24.19
26.05
76
36.67
P/E ratio (avg)x
23.97
23.06
23.37
22.27
25.32
26.32
25.33
28.72
27.50
27.59
33.17
27.50
25.33
30
17.98
EV/EBITx
32.56
31.97
29.59
32.30
35.89
37.93
41.65
42.23
38.27
36.87
18.41
38.27
36.38
46
25.96
FCF yield (avg)%
16.82
19.46
19.67
19.83
17.27
14.28
12.40
13.38
14.67
16.44
16.56
14.28
16.63
78
9.26
FCF margin%
2.65
3.69
1.09
0.40
0.40
0.40
2.41
0.40
1.02
1.72
23.72
1.02
1.06
85
0.291
FCF / Net incomex
0.104
0.108
0.110
0.103
0.104
0.089
0.089
0.094
0.095
0.086
0.848
0.089
0.099
56
5.44
ROIC%
19.85
17.35
15.72
18.11
20.36
18.07
19.09
16.32
16.31
13.48
13.97
16.32
17.71
23
9.59
Return on equity%
10.74
8.18
7.92
7.04
5.41
7.14
7.57
7.69
4.85
1.88
15.95
7.14
7.36
42
27.98
Return on assets%
19.55
19.16
20.95
19.00
17.46
16.84
18.72
19.69
19.44
19.75
17.92
19.44
19.30
73
0.07
EPSRM
0.06
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.08
3.86%
0.52%
—
23.17
EPS growth%
17.82
18.46
16.77
14.87
14.09
11.10
12.13
14.01
13.44
16.32
14.13
13.44
14.48
75
0.08
Bookvalue per shRM
0.17
0.20
0.22
0.24
0.27
0.30
0.34
0.39
0.40
0.46
0.15
10.99%
11.73%
—
0.04
FCF per shareRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.07
(2.49%)
(1.32%)
—
0.11
Dividend per shRM
0.15
0.14
0.14
0.15
0.16
0.19
0.20
0.20
0.21
0.25
0.04
9.04%
5.88%
—
7.94
Div yield (avg)%
7.89
8.47
9.46
8.07
9.97
11.39
13.79
14.72
15.61
12.73
6.00
13.79
10.68
76
10.61
Payout ratio%
14.10
16.01
13.33
15.29
14.10
16.89
18.79
21.26
21.74
21.12
23.21
21.12
16.45
78
142.4
Shares (diluted)M
169.9
196.5
209.4
213.2
245.8
276.7
289.6
279.4
309.2
334.3
142.0
6.34%
7.57%
36
17.97
Buyback yield%
22.46
20.00
20.35
22.21
24.70
22.68
20.28
22.08
24.05
26.24
6.67
22.68
22.33
14
0.463
D/E ratiox
0.660
0.679
0.592
0.632
0.680
0.722
0.709
0.636
0.571
0.484
1.405
0.636
0.648
45
18.89
Enterprise valueRM M
26.28
29.15
33.17
35.31
38.02
37.93
39.69
46.24
45.92
47.57
2.920
4.58%
7.49%
81
3.098
LT debtRM M
15.42
15.06
16.65
17.21
15.32
15.78
16.56
14.95
16.31
14.56
6.054
(1.02%)
0.34%
26
Cost of revenue
6.30%
0.98×
Operating expenses
6.17%
0.97×
Property and equipment
23.08%