51.46
RevenueRM M
45.35
45.42
47.16
48.26
50.51
52.61
53.50
55.92
57.25
58.51
53.94
2.98%
2.61%
91
15.25
Revenue growth%
18.75
20.06
22.83
21.90
20.04
19.38
19.39
18.35
18.69
20.96
19.46
19.38
19.72
86
20.12
Gross margin%
13.80
13.94
16.37
16.59
15.46
14.89
11.96
13.86
13.26
15.43
8.08
13.86
14.42
8
27.54
Operating margin%
10.66
11.02
8.95
7.77
5.47
2.77
3.52
2.06
4.25
2.53
3.24
2.77
4.86
34
18.22
Net margin%
8.46
9.16
7.73
5.87
7.92
5.46
7.66
9.56
7.60
10.05
12.49
7.66
7.83
59
36.55
P/E ratio (avg)x
15.65
14.42
13.45
14.36
15.65
15.12
13.01
12.15
11.45
12.44
9.403
12.44
13.90
35
14.29
EV/EBITx
17.32
18.94
20.65
22.31
24.97
27.68
30.59
33.92
35.07
37.98
29.27
33.92
26.33
67
5.74
FCF yield (avg)%
18.70
19.82
21.38
19.98
22.73
21.06
22.76
21.72
20.27
19.40
6.80
21.06
20.67
11
11.89
FCF margin%
3.38
5.76
8.67
10.94
10.79
10.90
9.21
11.60
12.76
10.72
16.89
10.90
10.76
42
0.880
FCF / Net incomex
0.170
0.178
0.194
0.186
0.187
0.207
0.193
0.219
0.218
0.222
1.147
0.218
0.194
41
26.58
ROIC%
0.40
0.40
0.40
1.99
3.76
5.69
3.44
0.62
0.40
1.82
24.89
1.82
1.22
23
22.28
Return on equity%
15.68
14.21
14.58
15.78
17.21
14.57
15.36
13.32
12.88
13.11
27.85
13.32
14.58
27
9.30
Return on assets%
6.09
7.71
7.68
9.89
12.85
15.13
13.87
11.81
12.99
10.63
6.19
12.99
11.22
47
0.02
EPSRM
0.11
0.11
0.12
0.14
0.14
0.14
0.15
0.16
0.17
0.19
0.02
5.21%
4.98%
—
19.78
EPS growth%
30.90
31.72
33.32
31.09
31.77
32.40
34.84
34.69
36.57
33.89
6.66
34.69
32.86
88
0.03
Bookvalue per shRM
0.16
0.19
0.19
0.22
0.26
0.27
0.26
0.31
0.31
0.36
0.08
7.09%
10.11%
—
0.07
FCF per shareRM
0.13
0.14
0.13
0.14
0.15
0.14
0.15
0.15
0.15
0.14
0.10
(1.09%)
0.15%
—
0.11
Dividend per shRM
0.10
0.10
0.12
0.14
0.14
0.16
0.17
0.18
0.20
0.20
0.11
7.26%
8.33%
—
9.51
Div yield (avg)%
6.32
6.08
6.71
5.43
5.37
3.57
5.99
4.11
5.67
3.73
23.41
4.11
5.55
9
14.65
Payout ratio%
22.08
19.31
21.10
22.68
21.18
18.89
16.77
14.70
14.97
12.11
21.98
14.97
19.10
23
377.5
Shares (diluted)M
529.1
528.8
507.6
542.6
559.1
586.9
670.5
690.0
660.6
726.5
370.8
5.38%
4.66%
26
9.61
Buyback yield%
15.52
17.58
16.09
14.95
15.23
13.93
16.64
14.51
14.22
14.44
20.18
14.44
15.09
42
1.178
D/E ratiox
1.297
1.172
1.067
1.023
1.090
1.055
1.082
0.970
1.044
0.949
1.524
1.044
1.061
91
19.36
Enterprise valueRM M
47.44
48.61
51.07
46.77
44.31
45.67
39.39
37.29
34.01
34.81
29.20
(4.71%)
(2.90%)
90
20.89
LT debtRM M
11.58
10.16
9.206
8.799
9.477
10.20
10.47
10.24
9.928
8.707
29.28
(1.68%)
(4.10%)
12
Cost of revenue
2.68%
1.01×
Operating expenses
2.90%
1.03×
Cash and investments
20.28%