6.744
RevenueRM M
7.634
8.163
8.944
9.642
10.30
11.06
12.09
13.21
14.06
15.28
7.248
8.21%
8.20%
44
12.75
Revenue growth%
3.00
5.82
5.28
7.92
7.35
8.35
6.39
7.11
4.61
3.95
11.38
6.39
6.11
12
13.44
Gross margin%
6.79
8.08
5.13
4.68
7.16
4.75
3.04
1.96
0.40
0.65
3.48
1.96
4.72
59
18.43
Operating margin%
12.08
11.74
13.53
12.49
13.08
13.04
15.71
15.00
17.72
18.90
16.77
15.71
13.31
44
17.63
Net margin%
23.03
24.34
22.41
24.59
25.76
26.38
28.38
26.52
25.43
25.01
4.83
26.38
25.22
89
25.86
P/E ratio (avg)x
30.93
31.64
31.77
34.49
35.49
32.89
33.35
35.27
35.67
33.97
35.38
33.97
33.66
9
7.720
EV/EBITx
25.78
26.00
29.32
33.85
36.52
35.44
36.00
37.65
41.04
42.56
11.85
37.65
35.72
14
19.95
FCF yield (avg)%
3.13
2.55
5.24
6.90
9.71
9.05
6.89
9.67
11.41
11.84
29.49
9.67
7.97
62
25.72
FCF margin%
27.70
26.64
24.49
25.47
25.66
27.84
27.76
30.04
30.57
28.86
11.80
28.86
27.73
85
1.365
FCF / Net incomex
0.184
0.183
0.178
0.200
0.194
0.206
0.191
0.217
0.204
0.186
0.601
0.204
0.193
54
19.85
ROIC%
31.58
30.51
30.17
31.78
33.53
36.53
37.29
35.84
34.49
32.62
4.10
35.84
33.08
71
4.10
Return on equity%
4.83
3.07
3.69
4.19
4.13
6.36
7.13
8.53
7.46
4.72
8.80
7.13
4.78
46
18.73
Return on assets%
19.87
17.52
17.95
18.83
18.56
17.88
19.84
22.82
20.28
21.13
27.75
20.28
19.34
86
0.06
EPSRM
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.07
4.51%
2.00%
—
8.02
EPS growth%
7.44
9.59
11.23
9.16
8.22
7.97
9.52
10.93
11.04
12.80
14.18
10.93
9.55
9
0.06
Bookvalue per shRM
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.05
0.06
0.06
0.04
12.16%
11.06%
—
0.05
FCF per shareRM
0.07
0.07
0.08
0.09
0.10
0.11
0.12
0.12
0.12
0.14
0.03
6.20%
8.26%
—
0.05
Dividend per shRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.03
3.19%
3.82%
—
19.87
Div yield (avg)%
28.12
29.66
30.11
32.35
31.50
29.57
30.66
32.66
33.59
35.32
5.06
32.66
31.08
16
25.06
Payout ratio%
35.88
36.14
36.68
35.83
34.54
32.91
31.06
29.72
30.39
27.75
2.73
30.39
33.73
45
101.4
Shares (diluted)M
95.44
93.16
92.07
90.80
95.26
86.15
94.65
95.43
96.30
101.5
100.5
1.28%
0.45%
43
12.57
Buyback yield%
0.40
0.40
1.16
0.97
2.98
2.04
0.87
0.40
0.40
1.03
5.20
0.87
0.92
50
1.540
D/E ratiox
1.599
1.545
1.503
1.624
1.695
2.011
1.967
2.211
2.202
2.347
0.102
2.202
1.831
19
2.978
Enterprise valueRM M
11.42
12.49
12.85
14.05
12.83
13.77
12.51
13.31
13.42
14.48
9.262
2.44%
3.54%
11
13.54
LT debtRM M
8.881
9.183
9.390
10.58
10.85
11.52
10.85
11.54
11.37
12.39
4.937
2.69%
2.71%
79
Cost of revenue
8.25%
1.00×
Operating expenses
7.74%
0.96×
Property and equipment
15.62%