9.882
RevenueRM M
24.05
26.08
27.15
29.19
30.31
31.69
33.58
35.75
37.59
39.48
10.09
5.43%
5.71%
67
14.48
Revenue growth%
30.93
33.60
34.02
31.37
32.65
32.60
33.20
34.66
33.71
32.53
27.00
33.20
32.93
6
17.22
Gross margin%
16.98
14.28
12.78
13.89
12.90
10.01
9.72
7.22
5.11
4.39
14.55
7.22
11.40
88
27.83
Operating margin%
25.73
28.66
29.27
27.59
27.85
27.59
29.70
29.90
28.04
29.45
12.52
29.45
28.35
55
9.13
Net margin%
13.47
13.21
12.98
11.55
13.72
11.29
13.73
14.07
12.00
10.94
28.28
12.00
13.09
40
17.65
P/E ratio (avg)x
46.06
46.10
45.78
53.15
58.29
62.15
70.06
65.92
76.98
81.96
8.964
70.06
60.22
14
20.01
EV/EBITx
8.706
9.937
11.74
12.64
13.36
15.64
17.98
20.02
18.96
20.00
17.06
18.96
14.50
59
8.51
FCF yield (avg)%
5.80
8.28
8.24
6.15
5.97
3.36
2.21
4.83
3.19
3.59
17.12
3.36
5.32
63
29.66
FCF margin%
19.10
21.79
24.64
25.68
25.31
26.78
25.47
25.67
27.52
30.44
21.11
26.78
25.57
92
0.512
FCF / Net incomex
1.247
1.281
1.368
1.555
1.639
1.942
2.218
2.234
2.231
2.607
1.117
2.231
1.790
34
18.69
ROIC%
13.44
14.74
16.18
16.51
16.92
19.19
17.82
16.61
14.17
14.61
8.94
16.61
16.34
76
14.02
Return on equity%
28.04
28.14
25.70
27.78
27.97
27.30
27.11
25.32
27.44
29.96
16.11
27.30
27.61
62
15.13
Return on assets%
0.40
0.40
0.40
0.40
1.33
0.40
0.40
1.26
0.40
1.89
13.33
0.40
0.40
23
0.04
EPSRM
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.11
0.13
0.04
10.15%
10.10%
—
13.70
EPS growth%
26.37
28.67
30.89
28.07
29.22
29.97
27.08
29.60
30.06
30.76
23.86
29.97
29.41
84
0.08
Bookvalue per shRM
0.10
0.09
0.08
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.09
1.81%
(3.15%)
—
0.05
FCF per shareRM
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.04
(2.84%)
(2.53%)
—
0.14
Dividend per shRM
0.18
0.21
0.24
0.28
0.29
0.31
0.34
0.37
0.43
0.42
0.02
7.45%
8.28%
—
6.24
Div yield (avg)%
16.41
15.08
15.21
16.43
15.10
15.18
14.71
15.30
13.68
13.75
21.46
14.71
15.14
88
25.56
Payout ratio%
5.60
3.99
2.91
5.44
3.62
4.98
3.59
2.16
2.25
4.06
18.65
3.59
3.80
20
193.9
Shares (diluted)M
276.7
253.5
251.6
229.8
225.3
248.8
226.7
224.1
236.0
254.9
199.2
2.50%
(0.35%)
71
14.27
Buyback yield%
5.99
3.88
6.40
5.39
3.59
6.41
5.85
5.88
6.85
7.73
13.45
6.41
5.93
63
1.370
D/E ratiox
0.640
0.685
0.724
0.756
0.788
0.873
0.913
0.920
0.876
0.937
1.019
0.913
0.831
32
5.456
Enterprise valueRM M
37.16
43.28
41.17
39.44
38.87
36.65
36.66
34.64
40.52
41.48
6.590
1.30%
1.01%
65
15.88
LT debtRM M
34.80
33.01
32.81
32.57
29.56
33.06
32.13
33.83
33.15
34.46
17.77
3.11%
0.06%
54
Cost of revenue
5.68%
1.00×
Operating expenses
6.12%
1.04×
Property and equipment
19.29%
Goodwill & intangibles
18.36%