52.20
RevenueRM M
41.90
41.50
42.19
42.15
42.54
43.60
43.44
43.28
44.58
44.14
53.61
0.74%
0.57%
29
9.07
Revenue growth%
28.38
28.47
27.24
28.11
28.24
27.24
29.44
30.46
32.99
32.40
26.99
30.46
28.42
53
19.73
Gross margin%
26.11
23.57
23.33
25.24
24.91
26.88
26.94
28.77
28.02
25.23
2.75
26.94
25.68
43
8.10
Operating margin%
15.80
13.26
14.60
16.12
15.01
13.34
11.58
14.21
14.18
13.53
8.57
13.53
14.20
49
17.25
Net margin%
26.28
26.30
23.99
26.96
26.73
28.97
29.83
32.65
35.36
33.35
19.35
32.65
27.96
76
29.26
P/E ratio (avg)x
11.62
12.09
11.49
13.21
14.50
14.58
14.86
17.29
19.06
20.84
28.61
17.29
14.54
21
30.68
EV/EBITx
45.71
47.39
45.50
50.94
52.21
51.42
49.70
53.37
54.04
56.85
25.95
53.37
51.18
67
27.19
FCF yield (avg)%
2.95
0.40
2.43
0.40
2.92
0.48
2.84
4.99
6.11
4.32
20.69
4.32
2.88
11
26.84
FCF margin%
31.12
33.58
35.93
33.98
35.93
35.59
38.22
38.11
35.45
33.22
15.83
35.59
35.52
66
1.645
FCF / Net incomex
0.624
0.629
0.548
0.597
0.570
0.607
0.639
0.597
0.542
0.476
1.004
0.597
0.597
46
27.85
ROIC%
5.25
4.00
4.64
3.24
4.54
4.62
5.85
3.34
2.37
4.93
22.20
4.62
4.58
66
20.28
Return on equity%
34.25
35.96
35.25
38.10
40.61
40.54
40.88
42.27
45.06
47.70
27.13
42.27
40.58
16
5.36
Return on assets%
23.68
21.73
21.38
19.29
20.69
21.55
22.17
19.37
21.02
20.07
29.73
21.02
21.20
67
0.16
EPSRM
0.13
0.15
0.16
0.17
0.19
0.20
0.20
0.23
0.23
0.26
0.17
5.57%
7.22%
—
16.73
EPS growth%
4.88
6.21
3.48
6.01
8.39
6.59
9.48
11.10
9.28
7.27
20.71
9.28
6.93
24
0.06
Bookvalue per shRM
0.22
0.24
0.26
0.25
0.25
0.29
0.28
0.28
0.27
0.32
0.16
5.17%
4.84%
—
0.05
FCF per shareRM
0.20
0.22
0.21
0.23
0.27
0.28
0.27
0.27
0.28
0.34
0.11
4.63%
4.75%
—
0.11
Dividend per shRM
0.11
0.12
0.13
0.15
0.16
0.18
0.21
0.24
0.24
0.27
0.19
11.42%
10.92%
—
16.70
Div yield (avg)%
29.96
28.70
27.46
30.01
28.88
27.33
29.68
29.58
29.05
31.41
10.88
29.58
29.31
93
18.44
Payout ratio%
26.81
29.46
29.54
28.88
29.38
32.12
29.61
28.13
28.90
28.17
15.62
28.90
29.14
11
187.0
Shares (diluted)M
219.0
202.0
199.8
202.7
207.5
210.2
222.9
235.2
249.7
239.7
187.5
2.93%
0.40%
12
25.43
Buyback yield%
23.82
21.61
20.61
19.98
21.85
21.17
20.10
19.23
21.68
21.40
28.06
21.17
21.29
94
1.585
D/E ratiox
1.727
1.897
1.786
1.911
2.163
2.262
2.061
2.294
2.350
2.466
1.719
2.294
2.112
64
24.88
Enterprise valueRM M
11.43
12.05
11.51
10.41
10.43
11.88
13.01
14.69
14.94
16.67
45.49
9.83%
4.03%
35
11.18
LT debtRM M
48.73
55.79
60.48
67.02
71.85
71.54
69.28
66.25
77.57
81.59
54.09
2.57%
5.88%
53
Cost of revenue
0.74%
1.02×
Operating expenses
0.25%
0.97×
Property and equipment
16.11%