30.92
RevenueRM M
22.03
23.57
24.84
26.54
28.02
28.84
30.34
32.09
33.93
36.15
34.19
5.23%
5.76%
11
17.22
Revenue growth%
25.66
23.92
24.77
23.15
20.22
17.31
15.04
16.05
17.41
18.00
10.14
17.31
19.11
46
20.29
Gross margin%
9.82
10.63
11.67
11.27
8.87
9.63
10.11
8.65
5.66
3.74
29.77
8.65
9.73
68
16.73
Operating margin%
23.98
26.19
27.47
25.22
22.34
21.59
21.74
18.95
20.58
22.87
16.00
21.59
22.60
15
12.71
Net margin%
5.66
4.77
4.41
4.89
5.92
7.22
7.16
9.68
7.13
7.80
5.59
7.22
6.52
54
29.50
P/E ratio (avg)x
34.32
39.71
38.99
43.18
44.27
48.24
50.82
54.81
57.11
62.55
27.99
54.81
46.26
55
23.91
EV/EBITx
29.59
31.34
32.21
34.79
38.76
41.19
48.60
56.71
68.07
78.44
33.59
56.71
39.97
15
13.64
FCF yield (avg)%
12.92
12.08
9.52
11.28
8.37
10.84
13.14
13.39
15.05
13.04
9.20
13.14
12.50
70
14.81
FCF margin%
12.40
15.34
15.28
17.50
15.91
18.16
15.77
18.49
18.71
15.80
18.72
18.16
15.86
36
1.627
FCF / Net incomex
0.473
0.465
0.475
0.499
0.500
0.442
0.477
0.519
0.463
0.432
0.799
0.463
0.474
39
20.83
ROIC%
9.97
7.43
6.00
3.45
3.33
2.73
3.91
5.33
6.53
8.14
9.36
5.33
5.66
70
4.42
Return on equity%
7.44
7.93
6.13
3.82
4.39
2.11
0.87
0.40
2.32
4.61
24.92
2.11
4.10
58
2.16
Return on assets%
10.34
10.22
9.73
7.25
7.91
7.55
8.80
9.43
9.12
6.14
2.85
8.80
8.96
73
0.05
EPSRM
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.09
0.09
0.05
8.97%
10.04%
—
7.00
EPS growth%
8.11
5.93
3.62
4.11
6.76
9.49
11.77
12.93
11.38
13.30
3.52
11.77
8.80
10
0.02
Bookvalue per shRM
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.05
7.07%
6.61%
—
0.04
FCF per shareRM
0.05
0.05
0.06
0.07
0.07
0.08
0.09
0.09
0.09
0.11
0.05
8.79%
10.60%
—
0.05
Dividend per shRM
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.37%
0.63%
—
15.62
Div yield (avg)%
18.63
17.81
17.36
19.74
21.11
22.50
24.04
25.57
24.81
22.70
24.40
24.04
21.81
57
27.87
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
13.40
0.40
0.40
56
0.434
Shares (diluted)B
0.709
0.842
0.888
0.992
0.988
1.071
1.047
1.016
1.107
1.289
0.433
5.46%
6.26%
18
27.46
Buyback yield%
2.72
4.80
5.63
7.46
8.84
6.28
5.82
4.74
3.15
1.40
11.34
4.74
5.21
66
1.584
D/E ratiox
0.194
0.189
0.216
0.236
0.260
0.275
0.287
0.309
0.338
0.381
1.408
0.309
0.268
46
25.78
Enterprise valueRM M
8.964
9.304
9.468
10.15
10.94
12.28
12.52
13.41
12.49
11.27
26.62
0.60%
1.59%
74
18.01
LT debtRM M
34.93
36.11
36.94
43.78
47.90
49.87
51.26
60.82
73.74
73.88
29.91
9.05%
9.05%
48
Cost of revenue
6.02%
1.03×
Operating expenses
5.49%
0.97×