19.10
RevenueRM M
16.59
17.02
17.78
18.47
18.75
18.93
19.84
20.62
21.12
21.36
20.79
2.64%
2.70%
84
24.02
Revenue growth%
26.42
27.51
28.51
29.36
27.10
26.36
25.82
24.25
26.87
24.01
29.88
25.82
26.65
23
25.11
Gross margin%
19.87
20.05
21.74
19.62
19.40
18.42
15.51
12.95
15.54
16.78
15.54
15.54
18.91
32
14.90
Operating margin%
21.84
20.74
21.11
18.40
16.77
18.88
20.87
20.12
19.30
19.55
27.80
19.55
19.84
91
6.73
Net margin%
9.42
9.97
8.20
5.44
7.15
8.95
7.72
6.02
7.65
10.16
7.58
7.72
7.96
74
33.36
P/E ratio (avg)x
38.96
39.19
36.67
39.97
40.68
36.87
33.48
32.70
35.68
39.71
26.64
35.68
37.92
10
22.62
EV/EBITx
33.39
34.82
35.06
30.16
28.02
29.10
31.08
29.02
30.95
33.73
15.29
30.95
31.01
47
9.66
FCF yield (avg)%
8.65
7.84
4.90
2.33
2.87
4.33
5.03
6.42
7.71
6.96
9.33
6.42
5.73
47
4.47
FCF margin%
18.38
17.26
19.94
19.66
18.78
18.58
19.87
19.40
16.44
15.27
4.08
18.58
18.68
15
0.581
FCF / Net incomex
1.375
1.442
1.637
1.659
1.848
2.155
2.059
2.018
1.897
2.040
1.576
2.040
1.873
19
12.67
ROIC%
24.58
25.03
27.71
30.31
27.90
25.40
23.45
24.49
21.88
21.69
27.06
23.45
24.80
71
2.55
Return on equity%
29.14
28.25
28.31
31.31
33.25
34.72
33.01
30.83
31.52
29.37
20.68
31.52
31.07
16
14.44
Return on assets%
2.27
5.06
2.15
4.47
3.59
1.25
0.40
2.37
1.62
0.40
25.73
1.25
2.21
7
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
(3.23%)
(5.48%)
—
24.04
EPS growth%
26.49
26.02
28.43
30.96
30.91
33.59
34.17
35.09
35.27
36.70
6.37
35.09
32.27
13
0.02
Bookvalue per shRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
9.01%
8.23%
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.02
(1.90%)
(2.89%)
—
—
Dividend per shRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
—
7.01%
6.98%
—
4.59
Div yield (avg)%
12.88
11.44
10.59
8.83
8.80
11.59
9.54
8.10
5.53
8.25
21.90
8.25
9.18
51
19.27
Payout ratio%
8.27
8.35
6.42
4.48
7.22
9.55
11.74
13.78
11.67
13.52
3.12
11.74
8.95
92
551.5
Shares (diluted)M
538.8
553.1
535.8
579.7
593.8
646.0
558.7
525.9
495.6
489.0
552.7
(3.81%)
(0.62%)
27
23.21
Buyback yield%
29.05
28.99
30.24
28.99
27.63
25.12
23.66
25.77
23.86
25.56
3.87
25.12
26.70
33
0.236
D/E ratiox
0.968
0.983
1.107
1.276
1.290
1.444
1.568
1.567
1.660
1.656
1.270
1.568
1.367
53
18.19
Enterprise valueRM M
10.67
11.16
11.41
11.79
12.76
13.71
13.52
14.12
16.38
15.86
1.561
4.44%
4.75%
22
18.86
LT debtRM M
8.750
7.904
7.964
7.369
7.485
6.764
6.049
5.246
5.736
6.081
23.15
(4.07%)
(2.97%)
34
Cost of revenue
2.70%
1.00×
Operating expenses
3.01%
1.03×
Goodwill & intangibles
18.13%