27.09
RevenueRM M
19.15
21.05
22.30
23.92
25.52
27.92
30.17
33.12
36.26
38.53
29.89
8.59%
7.90%
59
16.04
Revenue growth%
26.90
28.86
28.35
27.81
25.55
27.29
29.44
31.88
34.27
34.02
29.10
31.88
28.61
86
12.75
Gross margin%
5.93
8.52
10.13
8.22
6.01
5.37
3.17
5.79
5.80
2.92
10.94
5.37
5.86
31
12.54
Operating margin%
8.57
7.51
9.86
9.77
8.15
7.71
8.42
10.86
11.45
10.86
7.90
10.86
9.17
8
11.96
Net margin%
26.49
27.58
28.46
27.25
26.67
24.90
27.48
25.55
24.16
25.83
5.96
25.55
26.58
81
11.28
P/E ratio (avg)x
31.98
37.67
42.69
43.98
44.64
53.05
56.63
57.60
60.29
71.82
31.72
57.60
48.84
51
37.56
EV/EBITx
19.13
21.42
25.62
28.29
28.31
28.26
29.06
31.73
37.92
38.41
19.71
31.73
28.30
78
5.11
FCF yield (avg)%
16.15
16.39
13.49
13.97
12.13
14.10
16.30
18.62
20.57
19.14
20.69
18.62
16.22
39
13.12
FCF margin%
20.70
18.31
17.13
18.96
19.98
21.22
18.87
21.05
22.80
22.98
13.95
21.22
20.34
11
0.403
FCF / Net incomex
2.013
1.907
1.891
1.942
2.120
2.246
2.356
2.620
2.631
2.672
0.276
2.620
2.183
32
12.93
ROIC%
29.24
27.23
26.09
27.61
25.99
25.54
27.21
29.78
30.11
27.45
22.94
27.45
27.34
89
10.25
Return on equity%
9.75
9.73
9.16
9.17
6.20
3.61
3.15
3.96
5.42
7.99
26.46
3.96
7.09
49
11.33
Return on assets%
3.98
6.17
3.25
4.52
3.92
2.33
4.95
2.83
3.77
3.02
19.99
3.02
3.84
55
0.01
EPSRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.43%)
4.13%
—
3.68
EPS growth%
21.59
23.94
25.09
22.68
20.25
17.33
15.91
16.18
17.53
20.24
23.29
17.33
20.24
73
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.10%)
1.89%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.79%
5.03%
—
0.02
Dividend per shRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.37%
4.45%
—
28.08
Div yield (avg)%
17.39
14.43
13.82
16.10
15.15
12.96
11.06
10.66
12.25
13.10
23.61
12.25
13.46
37
18.71
Payout ratio%
9.98
9.41
11.57
9.77
12.07
11.56
12.46
15.11
15.98
18.49
4.05
15.11
11.82
83
567.2
Shares (diluted)M
501.2
478.2
424.0
390.9
409.8
382.7
351.2
313.8
317.4
326.9
591.6
(4.42%)
(4.78%)
27
16.93
Buyback yield%
23.37
22.97
23.49
25.77
23.58
22.39
22.72
20.55
22.97
21.29
20.34
22.39
22.97
16
0.731
D/E ratiox
0.401
0.384
0.355
0.383
0.415
0.454
0.467
0.504
0.439
0.441
0.804
0.454
0.427
47
14.49
Enterprise valueRM M
51.53
54.61
54.88
59.78
66.61
73.74
72.91
78.51
85.04
90.16
26.71
6.24%
5.50%
85
21.60
LT debtRM M
23.99
20.51
19.98
21.22
20.97
21.04
18.12
19.68
17.52
16.81
29.21
(4.33%)
(4.09%)
72
Cost of revenue
8.25%
1.03×
Operating expenses
7.14%
0.93×