1.475
RevenueRM M
5.973
6.102
6.337
6.549
6.540
6.647
6.807
7.037
7.139
7.320
1.553
2.28%
2.16%
7
7.92
Revenue growth%
15.05
16.46
13.50
16.42
17.68
15.84
13.33
16.01
17.38
17.25
14.47
16.01
16.22
65
12.43
Gross margin%
35.28
34.63
35.34
34.99
37.50
37.77
37.41
37.91
37.19
39.33
20.23
37.77
37.30
44
18.18
Operating margin%
7.51
9.63
12.50
14.32
12.99
12.28
15.08
14.99
15.86
17.74
10.42
15.08
13.65
15
3.65
Net margin%
0.53
1.84
0.98
0.40
0.40
1.19
0.40
0.40
3.29
3.95
27.24
1.19
0.76
52
12.21
P/E ratio (avg)x
15.92
16.84
15.89
15.31
15.60
14.82
16.46
16.08
15.33
14.68
7.735
15.33
15.75
88
18.93
EV/EBITx
16.72
16.79
15.95
15.66
15.04
15.18
16.80
18.59
18.19
19.50
31.18
18.19
16.76
95
24.20
FCF yield (avg)%
23.84
24.41
21.44
18.75
18.22
16.99
15.28
14.17
13.91
11.62
22.31
14.17
17.60
77
22.72
FCF margin%
12.47
15.01
12.11
11.17
8.68
7.69
10.61
11.04
12.81
12.19
7.79
11.04
11.64
86
0.480
FCF / Net incomex
2.453
2.352
2.466
2.756
2.844
3.222
3.109
3.246
3.569
3.424
1.429
3.246
2.976
33
7.60
ROIC%
30.22
30.23
31.72
32.28
30.32
29.06
26.06
26.99
24.13
24.66
17.73
26.06
29.64
73
8.55
Return on equity%
0.40
2.56
0.64
0.40
0.40
0.40
0.40
0.40
0.40
0.40
7.75
0.40
0.40
39
14.49
Return on assets%
2.86
3.60
3.47
4.44
3.51
1.14
3.14
3.46
1.10
0.40
28.46
1.14
3.30
38
—
EPSRM
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.36%
6.34%
—
13.40
EPS growth%
0.40
2.42
1.94
3.62
4.37
5.88
4.92
1.95
2.45
1.31
16.83
2.45
2.43
62
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(2.61%)
(1.38%)
—
—
FCF per shareRM
—
—
—
—
—
—
—
0.01
0.01
0.01
—
7.48%
7.00%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
2.16%
3.86%
—
7.15
Div yield (avg)%
14.12
14.28
15.03
12.52
12.74
13.82
11.09
10.87
11.62
13.51
22.82
11.62
13.12
10
7.94
Payout ratio%
7.58
10.35
9.41
6.56
4.82
5.86
2.97
3.43
0.70
1.96
8.71
2.97
5.34
19
1.248
Shares (diluted)B
1.320
1.469
1.529
1.609
1.495
1.593
1.523
1.540
1.630
1.490
1.250
(0.06%)
2.15%
36
20.50
Buyback yield%
29.69
31.51
31.04
29.49
29.18
28.26
25.68
22.97
25.58
27.49
5.36
25.68
28.72
36
1.102
D/E ratiox
2.810
2.861
3.173
3.632
3.860
4.593
5.496
6.607
6.661
7.464
0.182
6.607
4.227
81
1.610
Enterprise valueRM M
2.052
2.151
2.329
2.223
2.273
2.352
2.519
2.469
2.858
2.890
2.784
4.92%
4.84%
85
2.915
LT debtRM M
5.781
6.226
6.130
5.662
5.328
5.048
5.198
5.076
5.193
5.830
3.827
1.82%
0.75%
82
Cost of revenue
2.06%
0.99×
Operating expenses
2.61%
1.05×
Property and equipment
16.38%