14.42
RevenueRM M
19.88
20.34
20.13
20.01
19.89
20.23
20.37
20.75
21.21
21.64
14.81
1.70%
0.72%
68
7.13
Revenue growth%
31.16
28.74
30.13
28.93
27.55
27.11
26.30
23.57
24.20
23.12
22.62
24.20
27.33
24
3.76
Gross margin%
14.58
15.88
15.27
17.84
15.67
15.09
15.17
14.86
14.85
17.44
5.04
15.09
15.22
5
29.95
Operating margin%
6.84
7.77
9.19
7.03
8.53
6.21
5.87
3.64
6.09
4.38
24.74
5.87
6.52
20
21.38
Net margin%
17.26
18.34
15.36
16.91
17.17
19.08
19.70
17.75
17.02
16.13
21.51
17.75
17.21
49
12.49
P/E ratio (avg)x
18.22
16.80
15.93
16.59
16.28
15.48
14.42
15.03
16.55
18.25
16.21
15.48
16.42
63
33.09
EV/EBITx
43.36
51.72
61.39
65.38
78.16
80.60
91.85
96.35
112.0
109.2
22.49
96.35
79.38
38
29.26
FCF yield (avg)%
2.93
3.88
5.48
6.12
3.29
3.61
3.54
2.25
1.48
0.40
15.99
2.25
3.42
55
20.97
FCF margin%
19.56
19.33
21.37
21.64
23.21
24.03
26.69
28.09
30.48
32.38
9.16
28.09
23.62
19
0.683
FCF / Net incomex
0.774
0.867
1.008
0.995
0.944
0.926
1.014
1.138
1.284
1.379
1.788
1.138
1.001
51
27.61
ROIC%
24.10
26.12
23.86
26.46
28.13
27.85
25.02
24.11
22.14
22.33
13.36
24.11
24.57
66
19.22
Return on equity%
27.05
29.66
32.17
33.32
32.00
32.11
31.83
30.99
28.17
27.41
19.61
30.99
31.41
20
22.16
Return on assets%
14.86
12.17
15.11
17.91
18.49
18.12
19.78
16.91
18.08
18.53
7.91
18.12
18.00
5
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
(1.26%)
(0.29%)
—
5.52
EPS growth%
21.96
22.20
19.67
19.67
20.15
17.25
17.58
17.87
18.83
21.72
20.34
17.87
19.67
59
0.01
Bookvalue per shRM
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
(4.70%)
(3.60%)
—
0.02
FCF per shareRM
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.02
9.27%
8.58%
—
0.02
Dividend per shRM
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.07
0.01
11.39%
8.36%
—
16.22
Div yield (avg)%
31.51
29.53
27.03
24.75
26.28
24.23
26.08
28.85
28.62
26.14
29.06
26.14
26.66
5
2.41
Payout ratio%
12.72
12.89
15.26
15.00
12.76
12.68
15.49
15.86
13.00
15.15
16.78
15.15
14.00
16
394.9
Shares (diluted)M
426.5
408.6
424.1
456.5
515.3
542.0
570.3
642.7
635.5
609.9
394.3
3.43%
4.73%
18
7.75
Buyback yield%
20.65
23.27
25.62
25.19
28.03
29.92
30.52
31.15
33.22
33.22
16.95
31.15
28.98
49
0.590
D/E ratiox
1.567
1.397
1.457
1.252
1.281
1.334
1.254
1.285
1.172
1.103
1.325
1.254
1.283
71
17.12
Enterprise valueRM M
5.096
5.083
4.791
4.630
4.312
4.073
4.554
4.756
4.979
4.604
11.56
1.32%
(0.52%)
68
18.44
LT debtRM M
18.78
21.76
21.90
24.88
24.28
27.63
28.33
30.40
28.56
30.59
20.67
4.73%
5.29%
87
Cost of revenue
0.71%
1.00×
Operating expenses
1.07%
1.04×
Goodwill & intangibles
18.94%
Property and equipment
15.48%