4.584
RevenueRM M
4.060
4.316
4.623
4.929
5.283
5.672
6.099
6.357
6.780
7.203
4.779
6.40%
6.40%
10
17.63
Revenue growth%
11.06
9.13
7.43
6.64
6.93
4.09
5.56
5.37
4.46
4.38
23.55
4.46
6.10
28
3.46
Gross margin%
26.23
26.30
24.85
26.85
25.76
25.18
24.84
27.12
27.99
30.47
22.09
27.12
26.27
81
20.61
Operating margin%
13.63
14.84
13.01
13.03
11.19
8.79
5.95
7.56
8.25
8.45
17.51
8.25
9.99
71
10.27
Net margin%
30.37
29.73
28.29
28.55
27.61
29.43
31.06
29.44
32.30
35.19
3.29
31.06
29.59
24
10.73
P/E ratio (avg)x
7.564
6.977
7.328
7.586
7.637
7.889
8.166
7.225
7.832
6.960
32.21
7.832
7.575
90
8.264
EV/EBITx
9.892
10.53
10.26
10.84
9.450
8.157
8.510
8.854
7.929
8.391
9.018
8.391
9.152
47
3.91
FCF yield (avg)%
15.95
14.78
14.68
12.59
11.71
14.32
13.94
13.12
12.66
13.45
16.39
13.45
13.70
72
17.75
FCF margin%
21.12
21.04
20.62
22.95
20.77
19.15
20.05
19.91
19.82
22.07
18.58
19.91
20.70
61
0.908
FCF / Net incomex
1.231
1.253
1.419
1.450
1.650
1.663
1.873
2.043
2.124
2.083
1.171
2.043
1.657
90
8.20
ROIC%
3.25
1.10
0.40
0.40
0.40
2.26
0.40
1.20
3.79
2.44
18.46
2.26
1.15
13
9.17
Return on equity%
23.24
25.68
25.79
22.99
22.73
21.13
21.07
21.22
20.27
21.33
26.79
21.13
22.03
80
8.18
Return on assets%
21.22
20.73
21.54
23.92
22.32
21.09
18.44
17.95
19.71
20.20
14.32
19.71
20.91
8
0.04
EPSRM
0.05
0.05
0.04
0.04
0.05
0.06
0.06
0.05
0.05
0.05
0.04
1.08%
0.85%
—
3.81
EPS growth%
8.12
10.35
13.28
12.20
14.88
11.92
13.50
14.78
12.86
12.91
4.36
12.91
12.89
47
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(4.04%)
(2.00%)
—
0.03
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
0.44%
(3.73%)
—
0.04
Dividend per shRM
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
5.94%
3.77%
—
5.88
Div yield (avg)%
21.65
22.12
20.88
21.73
21.11
20.94
18.19
15.84
15.85
13.01
27.25
15.85
20.91
53
15.25
Payout ratio%
22.77
25.74
24.08
26.51
27.23
28.87
29.75
32.21
32.95
33.31
26.95
32.21
28.05
7
119.2
Shares (diluted)M
115.6
124.2
119.4
123.5
130.3
143.0
150.1
152.8
153.2
147.7
114.6
2.54%
2.64%
75
7.33
Buyback yield%
27.77
30.68
30.89
32.99
32.81
33.45
35.98
36.81
36.82
36.51
22.34
36.51
33.22
44
1.498
D/E ratiox
0.250
0.259
0.232
0.205
0.192
0.172
0.188
0.176
0.156
0.143
1.508
0.172
0.190
70
4.298
Enterprise valueRM M
6.129
6.600
6.822
7.333
8.560
9.419
10.19
10.30
11.87
13.63
1.168
9.75%
9.20%
70
1.435
LT debtRM M
2.463
2.389
2.266
2.332
2.496
2.598
2.334
2.551
2.746
3.081
0.527
4.30%
2.24%
61
Cost of revenue
6.35%
0.99×
Operating expenses
6.26%
0.99×
Property and equipment
14.64%