0.209
RevenueRM M
2.450
2.600
2.778
2.866
3.024
3.231
3.469
3.644
3.890
4.151
0.214
6.54%
6.10%
14
21.79
Revenue growth%
5.54
3.59
5.54
5.19
7.53
4.87
3.20
3.84
2.15
3.88
19.58
3.84
4.38
38
4.47
Gross margin%
24.88
27.80
26.76
28.67
26.59
26.77
25.69
25.21
26.19
26.55
22.93
26.19
26.57
67
28.74
Operating margin%
20.30
19.65
18.86
17.44
16.93
14.16
15.29
13.15
15.71
17.70
17.82
15.29
17.19
37
9.41
Net margin%
20.23
19.47
19.61
17.47
15.45
16.66
17.06
19.60
17.76
17.03
12.40
17.06
17.62
16
28.29
P/E ratio (avg)x
17.33
18.72
18.07
19.42
18.86
20.32
21.49
22.79
26.19
25.70
6.992
22.79
19.87
9
37.04
EV/EBITx
33.70
34.03
33.79
32.75
33.01
35.92
42.69
41.47
46.78
50.38
9.764
42.69
34.97
48
18.29
FCF yield (avg)%
0.40
0.40
2.10
0.40
0.97
0.40
3.15
3.97
3.09
5.93
27.01
3.15
1.54
50
16.45
FCF margin%
11.01
12.39
14.19
14.88
12.76
12.80
12.95
13.26
14.84
16.35
11.72
13.26
13.11
80
1.071
FCF / Net incomex
2.358
2.706
2.751
3.042
3.203
3.347
3.975
4.132
4.577
5.138
0.532
4.132
3.275
54
24.09
ROIC%
12.84
10.90
9.76
8.73
9.28
10.24
10.69
10.32
13.20
15.47
14.32
10.69
10.50
49
23.14
Return on equity%
12.18
9.25
12.15
14.84
17.12
19.06
17.62
19.02
18.63
20.41
23.94
19.02
17.37
51
18.98
Return on assets%
1.53
0.45
0.77
3.65
2.08
2.82
4.55
6.08
6.97
8.45
16.26
6.08
3.24
11
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
(4.36%)
(5.17%)
—
28.61
EPS growth%
20.75
17.79
15.81
14.41
17.25
16.25
16.85
16.17
14.40
15.78
4.86
16.17
16.21
78
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
(0.08%)
0.73%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
2.41%
5.91%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(5.10%)
(5.14%)
—
17.52
Div yield (avg)%
5.38
3.27
4.25
5.15
5.03
4.47
2.95
1.32
2.75
0.40
7.11
2.75
3.76
47
17.69
Payout ratio%
14.50
15.89
16.97
16.43
14.07
16.32
16.56
19.15
16.30
16.37
3.54
16.37
16.35
54
156.5
Shares (diluted)M
164.3
167.5
193.1
184.5
170.9
156.6
159.3
154.8
167.4
180.8
158.7
1.14%
2.37%
95
24.62
Buyback yield%
3.91
2.20
1.76
0.40
0.40
2.35
3.88
2.16
4.47
4.06
14.14
3.88
2.28
51
1.607
D/E ratiox
0.228
0.227
0.231
0.232
0.228
0.245
0.219
0.189
0.179
0.187
1.565
0.189
0.227
23
0.634
Enterprise valueRM M
0.279
0.336
0.403
0.418
0.450
0.480
0.555
0.556
0.564
0.616
0.984
6.48%
9.54%
72
2.290
LT debtRM M
1.593
1.636
1.609
1.428
1.436
1.297
1.355
1.180
1.151
1.227
1.534
(3.10%)
(2.42%)
31
Cost of revenue
5.82%
0.97×
Operating expenses
7.17%
1.11×
Goodwill & intangibles
16.33%