5.029
RevenueRM M
9.721
9.953
10.17
10.18
10.53
10.74
10.61
10.49
10.66
10.91
5.349
0.71%
1.46%
36
12.79
Revenue growth%
2.25
4.03
2.42
4.82
5.09
3.66
2.62
0.76
2.36
2.98
7.10
2.62
2.80
67
14.85
Gross margin%
12.01
15.00
15.32
16.70
19.07
17.13
18.37
19.48
22.18
23.54
8.64
19.48
17.75
37
28.97
Operating margin%
18.08
15.73
17.40
14.78
14.41
15.67
13.23
14.56
16.48
14.62
11.12
14.62
15.22
7
2.80
Net margin%
8.95
10.72
8.49
9.33
10.60
9.83
8.49
7.58
7.61
8.31
11.76
8.31
8.72
77
32.78
P/E ratio (avg)x
35.97
32.65
30.56
27.97
30.59
31.72
34.42
35.01
32.46
36.09
20.42
34.42
32.55
7
16.92
EV/EBITx
36.21
34.01
37.65
41.82
43.94
41.27
45.25
50.48
54.36
51.75
37.40
50.48
42.88
48
8.88
FCF yield (avg)%
26.78
26.58
24.44
25.83
25.50
26.90
26.52
28.86
28.06
30.19
14.32
28.06
26.68
74
17.59
FCF margin%
26.98
29.41
29.80
32.28
31.88
33.33
33.17
30.21
29.77
29.37
18.27
30.21
30.01
28
0.363
FCF / Net incomex
0.550
0.529
0.573
0.638
0.683
0.640
0.577
0.566
0.593
0.648
1.719
0.593
0.585
18
13.29
ROIC%
9.08
10.60
9.88
9.12
11.57
9.04
8.74
7.64
5.42
5.16
4.32
7.64
9.06
94
2.20
Return on equity%
10.52
9.04
9.31
10.31
8.62
10.16
10.41
11.88
13.09
12.75
21.58
11.88
10.36
78
17.57
Return on assets%
29.13
27.98
25.33
23.65
20.75
22.66
21.88
24.40
21.87
21.53
8.79
21.88
23.15
94
0.03
EPSRM
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.03
10.29%
8.27%
—
5.37
EPS growth%
19.46
20.36
21.42
21.15
23.85
23.83
21.55
18.77
15.79
13.53
19.81
18.77
20.76
72
0.02
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.72%
1.00%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
2.36%
4.52%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
6.58%
2.61%
—
6.03
Div yield (avg)%
27.13
27.77
29.15
29.39
27.07
26.15
27.62
27.27
25.83
26.66
16.28
26.66
27.20
63
11.31
Payout ratio%
28.67
27.08
29.37
30.75
29.63
30.33
32.00
32.18
34.17
34.95
9.43
32.18
30.54
8
183.5
Shares (diluted)M
196.1
198.9
215.5
244.2
271.1
282.2
301.1
342.6
343.7
346.0
186.6
5.00%
6.08%
74
3.99
Buyback yield%
3.40
5.86
3.72
2.31
0.40
3.39
0.74
0.40
2.75
3.61
24.79
2.75
3.07
17
0.877
D/E ratiox
1.733
1.842
1.699
1.617
1.604
1.560
1.593
1.571
1.648
1.568
1.197
1.571
1.611
31
5.796
Enterprise valueRM M
11.33
12.38
13.77
15.07
17.39
19.13
23.00
25.71
29.81
30.15
9.633
11.63%
10.41%
59
3.066
LT debtRM M
9.166
9.320
10.15
9.785
9.751
10.25
9.560
10.38
9.078
8.988
3.046
(1.62%)
0.37%
6
Cost of revenue
1.66%
1.02×
Operating expenses
0.91%
0.95×
Cash and investments
16.15%