6.924
RevenueRM M
6.610
6.926
7.399
8.049
8.714
9.238
9.732
10.46
11.27
12.10
7.604
6.79%
6.92%
88
6.07
Revenue growth%
4.29
4.32
6.62
4.46
6.41
9.34
6.94
5.40
3.45
2.05
5.79
5.40
4.93
24
10.52
Gross margin%
3.58
5.95
6.92
7.88
8.79
10.13
7.97
9.68
10.94
11.46
28.39
10.13
8.38
82
10.79
Operating margin%
9.55
8.91
6.37
9.34
7.05
8.38
10.94
8.58
8.95
6.58
21.24
8.58
8.75
75
21.58
Net margin%
20.24
18.91
17.71
15.61
16.85
16.61
15.25
13.78
15.93
16.45
23.62
15.93
16.53
14
20.96
P/E ratio (avg)x
28.32
30.52
30.75
31.99
29.35
30.03
27.17
25.44
22.16
24.02
31.97
25.44
28.84
73
21.97
EV/EBITx
9.197
9.945
9.566
10.75
11.47
13.14
13.18
14.26
14.83
16.48
10.49
14.26
12.30
82
7.97
FCF yield (avg)%
14.21
14.33
12.79
13.97
13.29
11.22
9.96
7.20
10.13
10.70
25.61
10.13
12.00
49
20.87
FCF margin%
18.88
20.93
21.27
22.79
22.38
23.46
23.38
21.29
20.38
19.04
2.19
21.29
21.28
75
1.430
FCF / Net incomex
1.635
1.558
1.594
1.637
1.655
1.587
1.713
1.779
2.001
1.833
1.087
1.779
1.646
63
25.22
ROIC%
6.43
5.28
4.71
4.56
5.16
2.39
1.57
2.22
5.14
4.34
27.11
2.39
4.63
84
6.23
Return on equity%
25.25
23.56
24.37
25.63
24.78
21.97
21.87
22.80
25.42
23.97
3.12
22.80
24.17
66
16.03
Return on assets%
18.34
17.28
16.04
15.20
13.35
16.14
14.11
15.97
18.06
15.23
19.74
15.97
16.01
59
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
(0.50%)
(3.14%)
—
23.44
EPS growth%
0.40
0.40
0.40
0.40
2.13
3.51
4.01
3.11
3.96
3.84
22.62
3.84
2.62
17
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(4.21%)
(1.96%)
—
0.01
FCF per shareRM
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.53%
6.08%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(0.86%)
(3.01%)
—
25.45
Div yield (avg)%
15.56
15.08
13.93
15.36
13.82
11.78
13.55
11.23
8.35
7.55
19.81
11.23
13.69
60
17.78
Payout ratio%
18.48
19.29
21.89
23.15
23.24
24.54
24.50
22.27
21.12
18.70
25.73
22.27
22.08
9
0.954
Shares (diluted)B
1.318
1.375
1.410
1.462
1.728
1.975
2.054
2.129
2.297
2.532
0.925
7.95%
8.19%
66
18.15
Buyback yield%
17.10
16.19
13.48
13.76
12.09
10.32
8.82
10.90
10.32
8.56
29.93
10.32
11.50
40
1.387
D/E ratiox
0.425
0.474
0.494
0.548
0.567
0.551
0.518
0.460
0.410
0.416
0.328
0.460
0.484
19
7.005
Enterprise valueRM M
5.135
4.612
4.681
4.804
5.174
4.886
4.229
4.466
4.329
4.642
4.261
(2.15%)
(0.48%)
51
6.248
LT debtRM M
5.346
5.432
5.400
5.617
5.271
5.203
5.559
5.823
6.089
5.962
2.761
2.49%
1.08%
17
Cost of revenue
6.81%
0.99×
Operating expenses
7.54%
1.06×