6.338
RevenueRM M
11.22
11.04
11.29
11.09
11.19
11.04
11.01
11.13
11.24
11.21
6.812
0.04%
(0.14%)
90
14.45
Revenue growth%
8.55
8.87
8.56
7.85
4.97
2.94
4.01
5.23
7.43
7.49
24.92
5.23
7.46
30
9.47
Gross margin%
30.42
33.10
31.07
32.33
31.63
29.68
27.07
28.87
30.90
32.23
9.68
29.68
30.98
89
24.85
Operating margin%
11.93
13.64
16.42
15.77
16.45
15.65
13.35
15.88
13.64
10.71
21.88
13.64
14.65
67
27.28
Net margin%
10.03
7.31
9.06
11.44
13.40
15.56
13.69
13.90
12.32
12.79
2.74
13.69
12.56
39
32.71
P/E ratio (avg)x
29.07
31.36
29.13
26.94
29.37
26.38
24.15
21.69
19.84
19.59
26.67
21.69
26.66
81
14.27
EV/EBITx
41.22
42.12
39.25
40.34
46.71
50.78
52.80
58.58
67.54
78.70
32.75
58.58
48.75
38
8.08
FCF yield (avg)%
11.82
10.62
13.42
15.67
15.49
15.31
17.86
17.24
19.45
17.58
27.09
17.58
15.58
94
29.00
FCF margin%
23.46
25.78
24.78
22.16
20.68
22.04
20.33
22.14
23.91
22.16
5.98
22.14
22.16
57
0.850
FCF / Net incomex
1.892
1.938
2.095
2.439
2.556
2.507
2.989
3.201
3.172
3.108
1.318
3.108
2.532
76
21.37
ROIC%
28.94
26.87
28.36
27.20
29.20
28.89
28.04
28.11
25.54
23.65
12.03
28.04
28.08
79
5.60
Return on equity%
22.84
22.65
25.62
25.63
24.48
21.89
24.52
25.13
22.52
23.54
5.54
23.54
24.01
16
29.50
Return on assets%
5.39
6.20
5.67
6.73
8.35
7.36
7.53
6.57
6.26
5.10
6.18
6.57
6.42
15
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
(2.93%)
(4.05%)
—
25.12
EPS growth%
21.37
22.65
24.75
27.08
27.65
26.69
27.08
29.77
32.30
30.73
20.27
29.77
27.08
19
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.01
9.41%
12.84%
—
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
0.02
4.46%
1.49%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(4.11%)
(6.91%)
—
29.36
Div yield (avg)%
15.03
17.28
14.46
14.08
11.10
8.22
9.38
11.96
14.74
16.37
18.71
11.96
14.27
86
4.32
Payout ratio%
0.40
0.40
0.56
0.40
0.40
2.09
1.81
3.97
2.82
2.78
20.99
2.78
1.19
30
346.0
Shares (diluted)M
516.8
581.9
577.4
581.9
615.6
667.8
716.9
703.1
717.9
767.3
345.4
4.50%
4.33%
41
2.12
Buyback yield%
21.42
19.79
22.71
25.55
26.00
25.23
24.94
27.33
27.35
26.03
13.91
26.03
25.39
24
0.188
D/E ratiox
1.226
1.129
1.175
1.220
1.140
1.030
0.935
0.942
0.819
0.715
0.505
0.935
1.080
29
5.951
Enterprise valueRM M
4.204
4.596
5.132
5.733
5.459
5.435
5.044
5.123
5.498
5.215
10.87
(0.91%)
3.38%
77
11.66
LT debtRM M
0.701
0.635
0.706
0.692
0.759
0.713
0.690
0.652
0.706
0.716
6.349
(1.15%)
1.49%
76
Cost of revenue
(0.03%)
1.01×
Operating expenses
(0.21%)
0.99×
Property and equipment
14.23%