18.35
RevenueRM M
16.01
16.30
16.35
16.82
17.45
17.61
17.77
17.90
18.02
18.63
20.01
1.33%
1.89%
90
23.48
Revenue growth%
7.50
7.65
6.40
6.91
9.12
10.36
8.17
6.53
3.63
0.90
25.81
6.53
7.20
82
26.76
Gross margin%
25.31
25.64
25.24
24.41
22.49
25.13
23.51
24.72
25.99
25.25
12.75
25.13
25.18
58
15.63
Operating margin%
12.47
11.91
14.11
12.62
12.38
12.65
14.51
11.77
8.92
8.67
15.24
11.77
12.43
41
12.70
Net margin%
0.40
0.40
3.16
5.36
4.68
2.09
0.40
0.40
0.50
0.40
15.23
0.40
0.45
72
6.924
P/E ratio (avg)x
24.47
27.19
32.09
37.28
43.36
45.83
44.90
48.97
55.39
52.84
12.94
48.97
44.13
29
34.61
EV/EBITx
37.00
35.02
39.46
44.62
43.89
45.11
49.17
53.13
56.85
54.26
14.63
53.13
44.87
24
21.39
FCF yield (avg)%
22.01
23.59
21.96
20.37
18.42
21.14
19.75
20.18
20.00
18.91
14.83
20.00
20.27
66
10.75
FCF margin%
13.28
11.49
8.72
11.07
12.60
13.35
11.29
12.08
12.44
14.26
20.10
12.44
12.26
49
0.586
FCF / Net incomex
1.020
1.072
0.997
1.038
0.969
0.931
0.847
0.903
0.848
0.904
0.999
0.903
0.950
26
23.69
ROIC%
14.84
15.19
16.19
17.32
14.77
15.67
15.37
13.36
15.80
17.08
15.57
15.67
15.52
53
5.07
Return on equity%
14.61
15.12
16.70
18.14
18.55
19.70
21.81
24.66
22.37
23.03
24.23
22.37
19.12
61
16.96
Return on assets%
19.94
19.19
17.87
19.62
20.14
17.78
19.40
18.83
18.66
19.21
21.21
18.83
19.20
18
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
(5.28%)
(2.46%)
—
19.25
EPS growth%
18.34
16.18
16.10
13.57
15.84
16.17
15.90
14.20
11.86
11.18
3.70
14.20
15.87
94
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
(5.90%)
(2.03%)
—
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
(5.73%)
(4.77%)
—
0.01
Dividend per shRM
0.01
0.01
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.02
(3.62%)
(0.29%)
—
17.77
Div yield (avg)%
18.28
20.26
19.55
20.76
18.24
16.52
16.03
14.84
17.09
17.41
12.66
16.52
17.83
44
3.58
Payout ratio%
17.73
20.64
23.39
20.92
23.23
22.53
19.85
19.17
17.43
16.22
14.12
19.17
20.25
71
1.021
Shares (diluted)B
1.416
1.540
1.719
1.935
1.763
1.644
1.805
1.678
1.575
1.501
1.051
(3.16%)
1.68%
91
14.18
Buyback yield%
25.46
22.61
19.92
18.79
20.91
23.27
21.59
18.97
17.83
19.79
23.74
19.79
20.42
16
0.131
D/E ratiox
1.057
1.031
1.018
0.902
0.881
0.904
0.839
0.834
0.919
0.817
1.257
0.839
0.903
28
17.56
Enterprise valueRM M
14.87
13.54
11.79
12.94
12.58
12.14
12.91
12.00
12.16
10.65
20.43
(3.27%)
(3.57%)
44
14.37
LT debtRM M
7.552
8.363
7.964
8.084
9.029
9.725
9.975
11.33
11.98
11.86
10.86
5.61%
4.94%
49
Cost of revenue
2.05%
1.02×
Operating expenses
1.70%
0.98×
Cash and investments
19.38%