4.688
RevenueRM M
8.149
8.821
9.817
10.61
11.56
12.48
13.71
14.71
16.20
4.784
5.341
8.82%
9.12%
69
24.39
Revenue growth%
14.43
12.21
14.42
16.69
18.87
21.10
22.43
19.53
18.77
23.73
3.34
19.53
17.78
68
17.56
Gross margin%
14.07
16.00
15.76
17.34
15.96
16.52
16.07
14.86
16.68
7.59
4.71
16.07
15.98
24
13.82
Operating margin%
22.60
24.50
22.69
24.35
21.95
23.27
20.27
21.17
18.49
5.99
14.77
21.17
22.62
60
25.60
Net margin%
8.49
9.63
6.93
6.81
4.99
5.78
3.20
0.46
0.40
23.24
5.26
3.20
5.89
45
37.33
P/E ratio (avg)x
20.62
22.01
22.70
23.48
21.96
19.22
17.14
17.66
15.18
23.32
9.532
17.66
20.16
86
30.22
EV/EBITx
6.048
6.363
6.200
6.805
7.647
8.260
7.457
7.144
7.704
37.90
29.38
7.647
6.975
22
2.72
FCF yield (avg)%
13.10
12.11
9.54
8.70
8.60
10.45
11.84
13.37
13.19
23.80
3.92
11.84
11.69
7
29.38
FCF margin%
18.22
20.98
20.43
22.54
24.02
26.13
26.71
24.56
22.28
22.32
14.52
24.56
22.41
7
1.458
FCF / Net incomex
1.541
1.383
1.245
1.188
1.239
1.222
1.108
1.099
1.169
1.524
1.307
1.169
1.230
51
9.47
ROIC%
0.40
2.66
3.89
2.05
0.40
2.31
3.01
3.91
5.93
29.31
28.87
3.01
2.49
16
2.08
Return on equity%
1.69
1.87
0.40
0.40
2.01
1.36
0.40
0.40
1.99
14.73
13.96
1.36
0.94
13
22.91
Return on assets%
8.50
7.45
10.35
12.74
9.74
8.11
9.38
11.62
11.77
16.89
29.44
9.74
9.56
93
0.01
EPSRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
3.99%
3.72%
—
3.84
EPS growth%
11.92
12.04
10.92
13.44
16.05
17.06
15.04
14.41
13.56
18.23
6.54
15.04
13.88
75
0.01
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.03
—
0.01
(1.14%)
(0.04%)
—
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
—
4.71%
3.78%
—
—
Dividend per shRM
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
—
0.01
10.18%
9.02%
—
18.13
Div yield (avg)%
3.72
4.47
1.87
3.07
5.39
6.85
9.34
9.83
7.15
4.74
19.86
7.15
4.93
16
21.01
Payout ratio%
27.34
28.67
26.55
28.51
25.99
25.15
25.94
28.90
29.66
11.23
15.51
25.99
26.94
51
210.8
Shares (diluted)M
247.7
245.0
237.7
261.6
273.7
304.0
315.0
309.5
333.3
211.7
204.0
4.96%
3.14%
25
23.30
Buyback yield%
16.96
17.52
19.06
16.73
16.65
16.12
13.77
13.78
15.43
10.03
6.13
15.43
16.38
11
1.427
D/E ratiox
1.474
1.588
1.641
1.659
1.464
1.469
1.379
1.504
1.676
0.683
0.438
1.469
1.489
72
10.42
Enterprise valueRM M
8.766
9.473
9.247
9.079
9.088
9.839
9.490
8.342
8.978
3.869
5.506
(0.22%)
1.27%
54
4.481
LT debtRM M
12.36
10.68
9.874
8.482
7.922
8.320
8.446
8.278
8.214
6.312
9.638
(0.64%)
(4.06%)
67
Cost of revenue
9.03%
0.99×
Operating expenses
9.32%
1.02×
Cash and investments
17.16%