13.92
RevenueRM M
17.21
17.46
17.76
18.58
19.45
20.35
20.68
20.93
21.57
21.95
14.74
2.45%
2.83%
25
8.21
Revenue growth%
25.59
24.08
24.86
24.85
25.49
23.56
25.19
26.12
26.19
23.26
13.58
25.19
25.02
11
26.31
Gross margin%
25.36
24.34
26.24
26.16
25.62
25.12
25.39
23.20
23.74
26.43
29.25
25.12
25.37
35
10.93
Operating margin%
12.42
11.39
10.15
11.44
11.45
10.15
11.95
14.67
15.61
17.39
14.46
14.67
11.70
42
29.19
Net margin%
25.67
26.96
26.41
27.11
25.47
25.78
27.54
29.01
30.04
30.25
27.50
29.01
27.04
54
12.93
P/E ratio (avg)x
7.286
7.209
6.416
6.290
6.285
5.747
5.874
5.291
5.585
5.731
31.01
5.731
6.080
22
30.53
EV/EBITx
12.79
11.37
10.50
9.606
10.31
9.837
9.245
9.506
8.515
9.340
13.01
9.340
9.722
49
26.32
FCF yield (avg)%
8.68
10.61
10.14
10.18
8.64
5.96
5.00
3.74
4.71
3.37
26.35
4.71
7.30
10
5.37
FCF margin%
20.76
21.94
23.71
24.05
22.53
19.93
19.93
22.13
24.83
24.41
18.04
22.13
22.33
9
0.741
FCF / Net incomex
0.718
0.752
0.715
0.726
0.738
0.688
0.779
0.744
0.763
0.846
1.345
0.763
0.741
40
11.59
ROIC%
10.35
11.81
13.61
15.83
13.46
13.21
11.73
8.82
9.94
8.19
10.33
9.94
11.77
13
29.76
Return on equity%
20.65
21.22
20.31
18.00
19.17
19.59
22.31
23.82
25.37
27.79
23.03
23.82
20.94
11
17.55
Return on assets%
6.71
9.39
9.34
11.32
12.46
10.26
11.46
13.43
15.26
16.48
5.27
13.43
11.39
27
—
EPSRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
—
7.00%
8.22%
—
25.17
EPS growth%
0.40
2.97
1.33
0.68
0.40
1.66
2.68
2.53
0.89
0.40
7.82
1.66
1.11
52
0.01
Bookvalue per shRM
0.01
0.01
—
—
0.01
0.01
—
—
—
—
—
(3.73%)
(3.32%)
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.19%
2.96%
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
5.35%
4.48%
—
21.74
Div yield (avg)%
18.77
20.92
20.25
18.22
17.18
16.58
16.40
17.80
17.25
16.09
14.51
16.58
17.53
91
28.39
Payout ratio%
20.36
22.37
23.38
20.46
18.79
20.86
21.61
23.25
24.76
22.54
22.12
22.54
21.99
53
570.7
Shares (diluted)M
715.8
749.0
738.4
746.2
818.1
844.4
891.8
923.9
893.9
853.0
581.9
0.84%
1.20%
49
26.46
Buyback yield%
6.64
8.40
10.94
8.93
10.16
8.49
6.42
7.39
9.49
8.30
2.74
8.30
8.45
69
1.485
D/E ratiox
0.261
0.239
0.231
0.245
0.246
0.244
0.243
0.254
0.256
0.246
0.171
0.246
0.246
25
10.97
Enterprise valueRM M
4.507
5.068
5.512
6.242
6.186
6.213
5.861
6.233
6.127
5.961
6.968
(0.74%)
3.31%
77
1.397
LT debtRM M
15.69
16.66
14.80
15.61
15.83
17.41
18.41
16.38
18.01
18.11
16.24
2.73%
0.98%
80
Cost of revenue
3.25%
1.04×
Operating expenses
1.95%
0.92×
Goodwill & intangibles
17.16%