77.97
RevenueRM M
71.00
75.27
80.17
82.53
84.94
88.29
90.55
92.57
97.37
103.2
83.91
3.96%
4.35%
93
25.22
Revenue growth%
3.41
5.17
3.27
5.50
8.34
5.56
5.08
6.69
7.14
9.67
26.63
6.69
5.53
14
22.06
Gross margin%
7.65
7.79
8.06
7.04
8.28
10.63
8.55
11.26
9.80
9.66
26.81
9.80
8.42
46
11.70
Operating margin%
25.94
27.13
26.87
25.84
25.23
23.02
25.13
25.58
28.17
26.21
22.34
25.58
25.89
44
23.92
Net margin%
35.33
37.76
38.23
35.45
32.46
32.02
31.27
32.62
34.49
36.71
6.72
32.62
34.91
64
33.22
P/E ratio (avg)x
30.98
29.80
32.32
31.43
29.81
31.56
34.01
32.42
30.47
31.18
34.03
31.56
31.30
66
9.217
EV/EBITx
41.13
45.85
48.51
49.98
48.39
51.42
55.62
64.97
72.98
80.83
24.87
64.97
50.70
43
26.61
FCF yield (avg)%
32.27
32.13
29.72
27.89
30.18
31.79
29.16
28.35
26.29
27.33
3.99
28.35
29.44
43
24.10
FCF margin%
25.87
26.90
24.01
24.23
23.78
22.53
23.87
25.88
24.77
24.58
27.37
24.58
24.41
74
1.646
FCF / Net incomex
0.633
0.644
0.600
0.593
0.591
0.639
0.655
0.633
0.609
0.564
0.962
0.633
0.621
88
25.21
ROIC%
25.11
26.44
29.32
29.23
27.98
25.72
28.49
30.42
27.53
28.45
13.02
28.45
28.22
50
27.05
Return on equity%
10.98
12.58
12.56
10.19
10.22
8.01
5.71
4.38
4.43
6.36
3.44
5.71
9.10
75
4.71
Return on assets%
14.32
13.70
13.10
12.49
12.43
9.52
11.96
11.38
14.20
14.30
21.92
11.96
12.80
23
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.70%
3.96%
—
26.71
EPS growth%
17.23
16.99
14.56
15.43
15.89
15.80
15.06
14.06
16.39
13.98
25.85
15.06
15.61
34
0.01
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
7.08%
6.43%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
5.79%
6.30%
—
0.03
Dividend per shRM
0.04
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.01
7.90%
7.53%
—
17.28
Div yield (avg)%
21.83
22.39
25.20
25.44
27.58
27.49
29.77
28.13
30.87
31.07
12.98
29.77
27.54
91
21.75
Payout ratio%
11.36
10.48
12.24
11.60
13.82
12.95
10.97
11.69
10.68
8.41
18.42
10.97
11.48
63
1.948
Shares (diluted)B
1.859
1.805
1.968
2.171
2.090
2.403
2.281
2.601
2.924
2.740
1.882
5.57%
3.35%
26
20.47
Buyback yield%
20.06
19.66
17.19
16.58
16.21
18.35
17.53
16.77
18.06
19.96
20.44
18.06
17.79
68
0.700
D/E ratiox
1.764
1.739
1.711
1.957
2.130
2.596
2.703
3.098
3.363
3.345
0.693
3.098
2.363
56
35.93
Enterprise valueRM M
69.62
75.10
84.62
99.44
115.9
127.9
139.0
142.9
162.0
153.0
55.74
5.71%
8.12%
64
54.06
LT debtRM M
51.40
56.77
63.46
66.55
70.43
71.45
70.45
62.21
68.03
75.56
59.20
1.42%
4.01%
69
Cost of revenue
4.35%
1.00×
Operating expenses
4.61%
1.03×
Property and equipment
18.72%