11.81
RevenueRM M
8.805
9.579
10.42
11.10
11.97
12.64
13.19
13.79
14.74
15.45
13.06
5.23%
6.68%
77
6.25
Revenue growth%
23.10
21.22
19.91
22.39
21.22
22.70
21.29
23.44
22.85
20.40
13.19
22.70
21.84
85
5.37
Gross margin%
12.63
11.63
13.13
13.35
12.22
14.63
13.79
12.52
14.77
15.64
3.60
14.63
13.24
15
15.17
Operating margin%
21.67
23.53
26.26
27.25
24.76
23.68
24.28
25.67
23.68
23.96
15.47
23.96
24.12
16
7.29
Net margin%
7.65
7.06
6.85
6.67
8.49
6.47
3.67
4.21
5.29
7.86
16.21
5.29
6.76
90
23.68
P/E ratio (avg)x
8.020
7.762
7.696
7.913
8.364
8.778
9.403
9.887
9.256
9.396
16.52
9.396
8.571
70
15.75
EV/EBITx
33.00
30.92
29.44
30.82
31.22
34.80
37.47
39.19
35.01
31.98
21.43
35.01
32.49
56
4.13
FCF yield (avg)%
6.56
8.13
7.19
4.77
2.14
5.02
3.88
2.50
1.36
2.57
22.73
2.57
4.33
69
6.16
FCF margin%
12.41
10.12
8.38
8.88
11.86
8.86
11.39
14.32
13.62
11.28
8.87
11.39
11.33
80
1.344
FCF / Net incomex
1.267
1.157
1.207
1.086
0.999
0.898
0.933
0.997
0.965
0.917
1.649
0.933
0.998
13
27.69
ROIC%
27.03
29.51
31.78
29.19
29.71
31.92
28.99
29.56
29.22
28.63
19.97
29.22
29.36
60
11.07
Return on equity%
10.97
9.51
7.67
7.28
6.64
9.22
7.06
9.54
12.38
13.45
9.59
9.54
9.37
19
11.88
Return on assets%
21.76
18.81
18.44
20.21
21.89
21.62
19.98
17.23
16.29
15.62
9.53
17.23
19.40
51
0.06
EPSRM
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.07
(0.73%)
(3.17%)
—
29.81
EPS growth%
8.09
10.23
10.87
13.01
15.31
17.10
19.82
22.53
23.36
25.65
21.48
22.53
16.21
58
0.03
Bookvalue per shRM
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
(2.40%)
(3.41%)
—
0.05
FCF per shareRM
0.13
0.13
0.13
0.13
0.13
0.14
0.15
0.15
0.17
0.19
0.03
8.77%
3.39%
—
0.11
Dividend per shRM
0.07
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.03
0.03
0.02
(8.11%)
(7.93%)
—
26.25
Div yield (avg)%
20.85
20.34
20.34
17.43
18.32
15.78
15.02
13.81
12.14
14.53
22.45
14.53
16.60
42
5.40
Payout ratio%
5.61
7.29
4.44
4.01
2.28
3.31
2.44
3.52
3.75
0.97
29.21
3.31
3.64
66
104.2
Shares (diluted)M
124.7
137.8
135.1
149.1
139.3
154.0
142.1
132.5
120.7
135.7
101.2
(0.52%)
1.04%
72
17.14
Buyback yield%
7.78
10.03
12.16
9.18
9.91
7.87
6.11
4.25
7.10
5.11
27.82
6.11
7.83
64
1.014
D/E ratiox
2.666
2.724
2.801
2.885
3.034
3.559
3.969
4.223
4.930
5.287
0.179
4.223
3.297
80
0.796
Enterprise valueRM M
0.743
0.691
0.617
0.641
0.678
0.631
0.617
0.663
0.664
0.612
8.345
(2.02%)
(1.76%)
26
3.824
LT debtRM M
4.797
5.133
5.357
5.572
6.182
6.573
7.224
7.872
7.179
6.519
7.254
1.07%
3.30%
33
Cost of revenue
6.49%
0.98×
Operating expenses
7.61%
1.09×
Cash and investments
18.45%
Goodwill & intangibles
15.67%