7.768
RevenueRM M
8.137
8.672
9.320
10.12
10.73
11.67
12.64
13.43
14.40
15.48
8.654
7.60%
7.47%
20
14.70
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.49
0.40
0.40
6.95
0.40
0.40
61
8.17
Gross margin%
15.57
14.21
15.60
17.23
17.70
15.54
16.78
19.73
17.09
14.50
17.84
16.78
16.19
19
18.41
Operating margin%
11.80
12.71
10.45
10.24
10.94
10.91
9.09
9.07
6.13
4.96
21.57
9.07
10.35
46
6.50
Net margin%
30.74
31.85
31.26
31.13
33.30
31.37
33.58
36.39
34.36
32.22
13.56
33.58
32.04
76
10.02
P/E ratio (avg)x
26.16
28.60
31.17
35.49
33.14
36.53
37.39
36.84
40.53
45.63
16.53
37.39
36.01
52
14.81
EV/EBITx
37.13
34.58
38.64
38.45
38.73
42.23
45.41
46.58
43.55
43.66
28.02
43.66
40.48
23
28.99
FCF yield (avg)%
8.30
10.85
13.43
14.96
13.92
16.56
16.66
14.11
16.74
16.72
17.96
16.66
14.54
74
5.35
FCF margin%
8.96
6.62
6.92
7.02
4.13
5.88
3.57
4.55
6.70
8.40
22.88
5.88
6.66
91
1.659
FCF / Net incomex
0.415
0.420
0.393
0.394
0.357
0.326
0.317
0.307
0.326
0.342
0.167
0.326
0.349
12
12.05
ROIC%
0.77
2.96
5.63
7.03
4.82
2.59
5.20
5.48
5.41
7.88
7.77
5.41
5.30
36
3.01
Return on equity%
7.02
5.59
3.82
3.32
1.50
0.40
0.40
1.50
0.40
0.40
18.28
0.40
1.50
35
2.19
Return on assets%
19.51
18.51
19.42
17.69
18.37
16.88
16.75
14.58
14.64
11.74
29.49
14.64
17.28
48
0.06
EPSRM
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.06
(0.46%)
1.88%
—
20.67
EPS growth%
24.64
26.18
28.42
28.33
30.05
29.90
32.11
31.77
33.21
35.11
2.89
32.11
29.97
82
0.03
Bookvalue per shRM
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.04
1.81%
4.57%
—
0.05
FCF per shareRM
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.02
(5.93%)
(2.62%)
—
0.02
Dividend per shRM
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.01
(2.05%)
(1.45%)
—
15.82
Div yield (avg)%
1.29
2.80
2.81
3.10
3.15
5.96
5.41
7.14
7.38
8.03
4.48
7.14
4.28
56
12.04
Payout ratio%
12.84
15.27
14.72
14.80
13.41
13.50
12.48
13.27
10.99
9.46
18.53
12.48
13.34
21
221.1
Shares (diluted)M
282.7
315.0
317.9
358.7
400.6
374.1
375.1
427.6
442.7
440.2
223.9
1.90%
4.49%
56
7.22
Buyback yield%
30.59
29.80
31.05
28.67
29.24
27.53
28.34
27.60
26.01
26.40
14.96
27.53
28.50
71
0.127
D/E ratiox
1.538
1.547
1.597
1.840
2.007
2.264
2.309
2.445
2.516
2.964
0.617
2.445
2.135
51
1.758
Enterprise valueRM M
8.995
9.422
8.045
7.988
8.521
7.745
7.379
7.615
7.700
6.944
3.256
(4.01%)
(3.29%)
61
2.014
LT debtRM M
5.936
6.251
5.421
5.816
5.766
5.362
5.043
4.917
5.286
4.935
6.310
(3.06%)
(0.93%)
70
Cost of revenue
7.47%
1.00×
Operating expenses
7.78%
1.03×
Goodwill & intangibles
22.52%