2.157
RevenueRM M
2.390
2.358
2.406
2.420
2.416
2.456
2.450
2.490
2.552
2.523
2.411
0.87%
0.75%
12
6.81
Revenue growth%
5.94
3.66
0.74
0.40
0.40
0.47
0.40
0.99
0.40
2.46
2.94
0.47
0.60
31
12.20
Gross margin%
25.52
27.24
26.11
27.71
28.33
30.53
27.60
30.10
28.06
26.85
9.90
28.06
27.66
42
14.00
Operating margin%
10.53
11.18
8.61
10.02
9.81
8.95
11.12
9.52
6.71
6.99
2.21
8.95
9.66
86
2.77
Net margin%
12.10
13.77
14.23
12.31
14.94
15.06
14.93
13.34
12.22
14.77
15.49
14.77
14.00
31
33.24
P/E ratio (avg)x
22.39
24.09
26.81
25.97
28.42
28.47
33.45
34.18
39.71
39.24
9.031
34.18
28.44
26
25.35
EV/EBITx
8.935
7.846
7.606
7.032
6.691
7.220
7.721
8.035
8.299
8.549
28.40
8.035
7.783
32
24.84
FCF yield (avg)%
23.52
26.11
24.36
26.85
28.36
28.95
29.06
28.54
29.58
30.44
24.03
29.06
28.45
11
18.14
FCF margin%
13.13
13.09
15.00
15.21
15.17
12.52
10.05
10.56
11.40
11.39
25.44
11.39
12.80
18
1.383
FCF / Net incomex
1.724
1.722
1.846
1.821
1.688
1.823
1.834
1.745
1.517
1.394
1.469
1.745
1.735
57
25.46
ROIC%
30.17
29.59
28.67
31.50
30.81
29.35
30.99
30.44
30.54
29.82
9.51
30.44
30.30
10
15.98
Return on equity%
12.43
11.67
13.40
14.22
14.90
17.88
16.19
14.24
17.08
15.45
16.49
16.19
14.57
22
16.68
Return on assets%
10.62
11.53
12.59
14.90
12.97
14.06
16.50
14.79
12.88
15.53
21.45
14.79
13.52
12
0.01
EPSRM
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
13.06%
10.83%
—
2.70
EPS growth%
9.35
7.65
7.76
6.41
7.14
7.53
4.80
6.55
5.28
6.80
9.81
6.55
6.97
6
0.01
Bookvalue per shRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.58%
8.03%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.01%
3.17%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
2.41%
0.80%
—
9.67
Div yield (avg)%
13.78
15.17
16.14
18.88
20.96
20.40
20.92
23.89
25.72
26.33
17.75
23.89
20.66
95
29.96
Payout ratio%
12.06
11.40
13.65
10.80
12.48
10.28
12.80
15.26
17.24
20.16
19.86
15.26
12.64
68
223.2
Shares (diluted)M
309.6
326.3
373.6
438.2
427.7
439.5
454.2
544.8
567.5
675.1
224.1
9.56%
9.33%
16
14.73
Buyback yield%
5.18
6.70
4.81
5.74
2.75
5.64
3.13
2.79
4.10
6.14
21.42
4.10
4.99
65
0.448
D/E ratiox
2.105
2.065
2.325
2.650
2.849
2.723
2.666
2.869
2.864
3.035
0.282
2.864
2.694
62
2.310
Enterprise valueRM M
0.957
1.064
1.008
0.999
1.146
1.231
1.167
1.277
1.266
1.290
1.630
2.40%
3.96%
6
1.886
LT debtRM M
0.581
0.556
0.536
0.489
0.498
0.543
0.494
0.430
0.445
0.475
1.168
(0.96%)
(2.60%)
60
Cost of revenue
0.51%
0.98×
Operating expenses
0.74%
1.00×
Goodwill & intangibles
15.79%