29.81
RevenueRM M
78.39
81.91
84.56
88.42
94.32
100.1
105.0
111.7
118.7
32.33
36.86
6.07%
5.07%
41
23.80
Revenue growth%
0.58
1.71
3.95
3.45
2.74
3.52
0.70
0.40
0.40
21.34
26.13
0.70
1.20
77
15.14
Gross margin%
18.41
18.10
16.77
17.35
19.03
19.29
20.33
18.49
18.17
28.19
25.51
19.03
18.29
46
15.34
Operating margin%
26.63
24.76
22.96
23.57
22.88
23.87
24.82
23.73
22.21
12.14
14.26
23.73
23.80
81
11.23
Net margin%
7.36
9.24
10.74
9.71
12.18
12.69
14.69
16.00
14.66
12.26
10.07
14.66
11.46
37
10.18
P/E ratio (avg)x
46.74
48.24
46.91
48.17
51.44
57.29
53.42
59.42
58.17
8.482
17.67
57.29
49.84
53
21.98
EV/EBITx
8.160
7.238
6.426
6.759
6.237
5.674
5.335
4.921
5.317
18.75
28.91
5.335
6.331
18
28.37
FCF yield (avg)%
24.04
26.09
23.90
20.92
22.06
23.07
25.74
23.06
21.34
11.77
17.31
23.06
23.06
61
25.65
FCF margin%
2.44
0.40
3.31
0.82
2.90
0.40
1.58
1.54
3.55
21.13
12.27
1.58
2.01
15
1.306
FCF / Net incomex
1.820
1.748
1.860
2.079
2.021
1.843
1.903
2.131
2.403
1.343
1.224
2.021
1.881
28
15.65
ROIC%
8.45
9.05
10.51
12.84
11.80
12.42
14.12
11.67
12.93
15.18
4.31
12.42
11.73
45
16.42
Return on equity%
26.92
26.06
27.88
29.77
29.15
29.77
29.39
32.28
31.03
7.97
22.04
29.77
29.27
8
4.09
Return on assets%
10.23
11.86
9.81
8.84
9.60
9.82
10.99
9.25
11.59
11.70
11.15
9.82
10.03
34
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
0.02
5.58%
7.05%
—
24.49
EPS growth%
17.38
18.05
20.50
21.49
21.33
23.01
23.54
21.75
18.91
6.58
24.00
21.75
20.92
89
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
2.82%
4.81%
—
0.02
FCF per shareRM
0.04
0.05
0.05
0.05
0.06
0.08
0.09
0.10
0.11
0.02
0.03
16.32%
12.31%
—
0.02
Dividend per shRM
0.04
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.03
0.01
1.47%
2.95%
—
17.21
Div yield (avg)%
26.87
26.31
27.32
29.98
29.26
29.42
27.95
27.09
27.52
25.62
27.17
27.95
27.73
80
12.28
Payout ratio%
25.30
26.49
28.52
31.07
29.13
29.33
31.27
29.38
29.65
16.37
11.67
29.38
29.23
31
876.2
Shares (diluted)M
713.0
694.6
645.0
644.9
662.9
667.8
663.2
722.9
764.7
912.8
892.5
3.47%
0.32%
79
3.34
Buyback yield%
18.26
18.27
17.29
14.31
16.13
14.50
15.73
18.40
20.79
28.49
8.39
16.13
17.78
53
0.632
D/E ratiox
1.737
1.974
1.947
1.902
2.217
2.608
2.706
3.018
3.183
0.983
1.044
2.706
2.095
72
25.17
Enterprise valueRM M
113.8
119.5
121.2
125.4
119.7
122.1
140.0
135.5
135.3
60.64
70.72
1.52%
3.10%
46
37.86
LT debtRM M
17.09
18.10
18.47
15.98
15.94
15.08
15.86
16.99
15.66
86.04
10.16
(0.40%)
(1.17%)
55
Cost of revenue
5.03%
1.00×
Operating expenses
5.64%
1.06×
Property and equipment
15.58%