1.745
RevenueRM M
3.071
3.344
3.623
3.943
4.234
4.673
5.061
5.470
5.818
6.286
1.879
8.22%
8.08%
30
15.37
Revenue growth%
21.68
20.92
22.61
20.78
20.75
20.30
19.41
19.00
18.06
20.37
26.44
19.41
20.56
20
23.95
Gross margin%
30.33
32.49
30.25
32.96
30.22
29.17
28.16
31.02
33.61
32.10
27.66
31.02
30.68
34
13.97
Operating margin%
29.98
27.65
25.08
27.06
29.98
29.11
29.40
30.03
27.42
25.88
20.66
29.11
28.38
11
29.07
Net margin%
3.42
4.96
5.79
7.44
9.62
10.66
9.26
9.62
12.20
10.59
8.96
10.59
9.44
61
27.29
P/E ratio (avg)x
35.10
32.99
34.49
37.88
37.56
37.38
38.77
36.58
34.96
37.90
10.86
37.38
36.98
77
33.41
EV/EBITx
22.25
24.54
24.66
28.55
30.90
36.00
38.70
38.43
40.38
43.57
16.79
38.70
33.45
57
15.58
FCF yield (avg)%
19.60
20.95
18.62
18.96
19.88
22.22
23.00
24.51
23.75
21.55
16.62
23.00
21.25
35
12.62
FCF margin%
23.96
21.76
22.33
22.07
23.23
20.34
18.49
18.43
21.04
21.36
6.73
20.34
21.56
37
0.662
FCF / Net incomex
1.073
1.135
1.280
1.374
1.571
1.689
1.885
1.808
1.907
1.813
0.286
1.813
1.630
18
16.30
ROIC%
26.13
24.67
26.17
24.10
25.74
25.19
24.61
22.81
23.91
21.78
15.98
23.91
24.64
35
25.28
Return on equity%
29.00
30.87
32.89
32.19
33.75
33.39
32.37
32.61
32.51
33.67
3.04
32.61
32.56
83
20.44
Return on assets%
21.12
23.37
24.62
23.75
24.54
23.22
21.93
22.02
22.00
20.37
18.79
22.00
22.62
65
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
(1.39%)
(1.42%)
—
28.59
EPS growth%
22.49
23.37
23.71
22.65
22.65
21.89
23.42
22.74
22.63
24.61
29.33
22.74
22.70
55
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
—
(0.53%)
5.06%
—
0.01
FCF per shareRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.32%
10.04%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
9.17%
9.30%
—
17.80
Div yield (avg)%
29.03
28.31
28.56
26.98
27.70
26.60
25.67
23.82
21.86
20.59
9.32
23.82
26.79
36
4.67
Payout ratio%
29.22
32.12
34.65
36.84
34.46
37.10
34.93
33.32
34.70
33.85
18.29
34.70
34.55
85
638.7
Shares (diluted)M
602.2
638.5
659.4
629.8
682.8
732.2
686.7
742.5
776.6
812.5
631.7
3.54%
4.21%
88
8.88
Buyback yield%
14.66
15.58
15.25
14.23
12.92
10.12
10.10
11.06
12.66
10.55
28.49
10.55
12.79
74
1.201
D/E ratiox
1.598
1.597
1.626
1.783
2.043
2.051
2.074
2.029
2.137
2.019
0.604
2.051
2.024
9
1.607
Enterprise valueRM M
1.199
1.325
1.385
1.308
1.390
1.417
1.326
1.407
1.613
1.715
2.217
4.29%
3.50%
17
2.114
LT debtRM M
8.035
8.634
9.221
9.091
10.14
10.91
11.29
11.43
13.83
16.39
3.812
10.09%
7.26%
29
Cost of revenue
8.36%
1.03×
Operating expenses
7.97%
0.99×
Cash and investments
16.47%