2.636
RevenueRM M
5.389
5.705
6.283
6.616
6.981
7.675
8.313
8.992
9.569
10.22
2.925
7.93%
7.54%
41
29.72
Revenue growth%
13.46
13.20
15.68
15.16
12.73
10.19
11.22
10.54
11.68
12.09
20.17
11.22
12.41
38
12.28
Gross margin%
27.12
28.37
26.09
24.04
21.05
19.56
16.96
19.75
20.73
19.28
16.58
19.56
20.89
69
2.37
Operating margin%
9.42
8.69
10.74
10.59
12.85
14.26
14.87
15.93
17.28
19.68
19.12
15.93
13.56
28
26.86
Net margin%
10.57
10.76
8.58
6.82
9.52
11.48
9.48
12.03
15.02
13.24
13.36
12.03
10.67
23
37.46
P/E ratio (avg)x
13.27
12.88
11.25
10.35
9.069
8.997
9.652
10.21
9.440
9.078
21.89
9.440
9.931
71
7.516
EV/EBITx
30.50
32.18
32.87
30.13
30.12
33.93
32.50
31.49
33.68
34.50
25.89
33.68
32.34
22
13.76
FCF yield (avg)%
3.55
5.68
5.79
6.06
8.25
9.24
9.93
12.31
13.65
11.05
25.03
11.05
8.75
92
5.95
FCF margin%
27.07
26.67
28.74
30.52
31.66
33.66
34.55
36.75
33.91
32.41
24.86
33.91
32.03
37
0.955
FCF / Net incomex
1.263
1.401
1.464
1.490
1.429
1.644
1.914
1.982
2.212
2.429
1.414
1.982
1.567
55
16.23
ROIC%
21.05
22.01
24.86
22.83
22.76
25.12
25.59
23.72
21.96
23.69
21.93
23.72
23.26
61
9.83
Return on equity%
0.40
0.40
0.44
2.47
1.30
0.40
0.40
1.86
0.40
3.28
23.41
0.40
0.42
35
28.47
Return on assets%
15.79
14.24
13.54
14.78
14.58
15.78
17.29
20.23
17.48
17.00
28.19
17.29
15.79
23
0.03
EPSRM
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.09
0.10
0.11
0.03
10.05%
8.66%
—
11.29
EPS growth%
14.04
13.05
10.54
12.05
9.79
7.21
6.75
7.57
7.63
8.54
8.27
7.57
9.16
82
0.02
Bookvalue per shRM
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
(2.56%)
(1.62%)
—
0.04
FCF per shareRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.06%
6.11%
—
0.03
Dividend per shRM
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.02
5.52%
6.19%
—
8.53
Div yield (avg)%
8.22
7.91
9.75
9.98
7.01
8.73
6.73
6.11
6.31
7.73
6.90
6.73
7.82
25
7.35
Payout ratio%
33.79
31.02
32.23
32.26
29.92
31.83
30.77
28.55
30.51
32.86
21.63
30.77
31.43
12
171.5
Shares (diluted)M
171.4
162.5
154.6
147.5
143.2
130.9
128.6
124.9
106.3
107.3
176.4
(5.60%)
(4.54%)
38
29.81
Buyback yield%
12.63
14.78
14.12
14.69
16.52
17.18
16.37
15.30
14.54
13.42
3.81
15.30
14.74
20
0.976
D/E ratiox
0.319
0.321
0.327
0.367
0.359
0.396
0.378
0.386
0.377
0.436
0.210
0.386
0.372
55
3.147
Enterprise valueRM M
5.299
4.644
4.610
4.628
4.157
4.015
4.112
4.004
4.379
4.680
5.375
2.40%
(1.29%)
14
3.147
LT debtRM M
4.056
4.405
4.075
3.666
3.645
3.629
3.665
3.568
3.309
3.157
2.536
(2.83%)
(1.80%)
90
Cost of revenue
7.62%
1.01×
Operating expenses
6.95%
0.95×
Cash and investments
17.06%