38.51
RevenueRM M
30.43
31.61
33.19
35.02
36.66
38.44
40.21
42.72
44.21
45.95
42.75
4.62%
4.61%
24
24.25
Revenue growth%
21.23
18.46
18.60
17.60
18.19
18.36
18.48
17.95
18.21
19.11
24.04
18.36
18.41
60
8.75
Gross margin%
23.94
26.55
26.60
29.03
29.34
28.76
27.29
24.81
22.54
23.06
2.23
24.81
26.58
31
21.03
Operating margin%
26.28
24.28
25.95
26.52
25.32
27.84
27.35
28.19
27.26
28.22
21.23
27.84
26.89
46
8.39
Net margin%
20.07
20.39
18.73
20.41
23.24
23.45
24.50
21.87
22.26
20.28
26.81
22.26
21.14
35
23.91
P/E ratio (avg)x
28.43
26.55
26.56
26.15
29.71
28.20
29.69
31.36
30.41
34.73
15.54
30.41
29.06
56
23.57
EV/EBITx
24.14
25.28
23.69
21.43
20.14
21.63
20.84
19.44
17.73
16.30
19.30
19.44
21.14
32
27.83
FCF yield (avg)%
12.32
10.68
8.11
7.15
6.97
5.41
8.39
6.64
5.69
3.76
3.29
5.69
7.06
34
27.03
FCF margin%
17.04
15.40
14.12
14.79
13.94
15.00
16.76
17.57
17.79
20.26
28.50
17.57
16.08
88
0.240
FCF / Net incomex
2.289
2.433
2.380
2.746
2.575
2.695
2.770
2.577
2.391
2.564
1.703
2.577
2.569
41
15.53
ROIC%
19.10
19.61
18.17
19.03
16.72
17.01
16.97
16.76
17.43
17.90
27.38
17.01
17.66
41
11.96
Return on equity%
14.98
15.15
17.57
15.76
15.35
12.56
12.56
10.02
8.63
9.85
16.71
10.02
13.77
17
29.81
Return on assets%
7.32
8.18
5.19
5.32
7.20
6.78
6.02
5.76
7.43
6.04
5.11
6.04
6.41
43
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.22%
2.16%
—
19.57
EPS growth%
33.20
35.99
36.09
35.16
37.07
35.51
34.07
36.60
34.63
34.03
9.81
34.63
35.34
24
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.82%)
(3.00%)
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.01
0.01
0.01
(2.68%)
(2.56%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.01
4.82%
2.37%
—
6.76
Div yield (avg)%
16.43
18.09
18.86
20.74
18.60
17.79
16.93
14.37
14.83
17.16
10.48
16.93
17.47
44
8.67
Payout ratio%
10.79
11.19
14.15
14.48
15.87
15.48
14.23
12.59
10.98
9.47
14.12
12.59
13.37
70
1.983
Shares (diluted)B
2.466
2.319
2.357
2.587
2.655
2.723
2.766
2.615
2.748
3.102
2.085
3.16%
2.22%
91
24.22
Buyback yield%
20.44
17.73
19.69
20.07
17.32
16.42
14.72
15.57
13.75
16.61
12.18
15.57
16.96
55
0.654
D/E ratiox
0.860
0.827
0.753
0.816
0.856
0.796
0.794
0.858
0.889
0.966
0.766
0.858
0.842
52
2.901
Enterprise valueRM M
42.19
38.10
34.23
33.80
34.90
31.95
31.56
32.94
33.88
29.58
52.09
(3.26%)
(2.82%)
41
33.82
LT debtRM M
43.83
47.10
46.45
41.98
37.58
34.99
37.84
41.93
41.44
39.65
23.86
1.07%
(2.02%)
64
Cost of revenue
4.61%
1.00×
Operating expenses
4.38%
0.98×
Cash and investments
17.39%