1.823
RevenueRM B
2.087
2.127
2.179
2.175
2.163
2.178
2.221
2.303
2.344
2.431
1.893
2.36%
1.74%
83
23.60
Revenue growth%
0.40
0.40
0.40
0.40
2.06
0.40
0.58
0.40
3.04
3.51
10.40
0.58
0.40
41
9.52
Gross margin%
28.94
29.55
30.40
32.88
33.28
31.27
31.50
29.25
32.07
29.33
27.12
31.27
30.83
12
7.47
Operating margin%
28.22
25.29
22.39
22.61
21.31
24.21
24.87
23.32
25.49
24.64
2.40
24.64
24.43
75
21.78
Net margin%
6.98
7.65
9.20
8.56
7.01
5.10
5.83
6.92
8.56
7.60
14.52
6.92
7.30
44
18.81
P/E ratio (avg)x
8.091
7.686
8.689
9.980
11.54
12.99
12.26
12.46
13.86
13.07
33.95
12.99
11.90
89
35.17
EV/EBITx
27.61
26.80
28.58
31.86
31.74
30.64
27.54
27.58
28.49
29.48
9.581
28.49
28.54
27
8.83
FCF yield (avg)%
3.53
4.56
6.73
3.81
5.47
3.06
3.66
5.86
3.87
2.16
8.55
3.66
3.84
85
4.14
FCF margin%
17.19
16.45
14.86
12.50
15.47
13.00
15.27
18.03
20.17
21.47
29.69
18.03
15.96
83
0.508
FCF / Net incomex
1.148
1.213
1.388
1.455
1.394
1.495
1.435
1.343
1.313
1.474
0.585
1.435
1.391
82
28.82
ROIC%
12.57
10.36
12.19
10.03
11.81
13.44
11.64
10.77
13.16
12.00
18.01
12.00
11.91
57
18.40
Return on equity%
21.80
24.33
26.29
27.67
26.85
24.16
24.02
26.39
29.14
31.01
26.41
26.39
26.34
54
29.41
Return on assets%
16.78
18.00
15.88
16.75
18.72
20.76
19.19
16.32
17.07
15.74
5.35
17.07
16.93
51
0.18
EPSRM
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.19
1.92%
0.66%
—
23.37
EPS growth%
17.01
17.83
15.25
13.90
11.00
9.34
9.23
7.59
7.77
8.46
29.59
8.46
10.17
72
0.04
Bookvalue per shRM
0.09
0.09
0.09
0.09
0.08
0.08
0.07
0.07
0.08
0.07
0.16
(1.65%)
(2.55%)
—
0.14
FCF per shareRM
0.07
0.08
0.09
0.09
0.09
0.09
0.08
0.09
0.09
0.09
0.09
0.70%
3.67%
—
0.14
Dividend per shRM
0.04
0.04
0.04
0.05
0.05
0.04
0.04
0.04
0.05
0.04
0.11
(0.68%)
0.91%
—
21.63
Div yield (avg)%
1.79
1.04
2.46
4.44
7.04
4.87
6.78
6.69
9.04
9.91
19.07
6.78
5.78
43
12.75
Payout ratio%
24.99
24.94
22.96
22.78
21.31
22.83
23.36
21.51
20.69
21.66
28.18
21.66
22.80
78
3.061
Shares (diluted)B
3.037
2.643
2.840
2.634
2.541
2.321
2.016
1.933
1.821
1.710
3.054
(7.62%)
(6.66%)
11
13.86
Buyback yield%
25.33
27.76
29.29
29.47
32.16
31.95
34.56
35.95
36.00
36.55
6.54
35.95
32.06
84
0.656
D/E ratiox
0.492
0.532
0.590
0.569
0.592
0.611
0.599
0.624
0.701
0.657
0.810
0.624
0.596
69
0.781
Enterprise valueRM B
1.173
1.222
1.244
1.117
1.071
0.989
0.987
1.053
1.128
1.173
1.617
1.83%
0.93%
73
739.7
LT debtRM M
253.3
239.3
254.2
234.6
249.0
232.9
265.6
265.1
303.0
293.5
684.7
3.34%
1.13%
89
Cost of revenue
1.97%
1.02×
Operating expenses
0.92%
0.92×
Property and equipment
17.79%
Goodwill & intangibles
16.13%