0.574
RevenueRM M
2.969
3.166
3.392
3.610
3.942
4.207
4.487
4.804
5.109
5.374
0.598
6.39%
6.71%
88
18.39
Revenue growth%
3.99
1.70
4.20
4.38
2.74
1.35
0.40
0.40
0.79
3.59
20.08
0.79
2.22
23
15.93
Gross margin%
4.80
3.38
1.46
1.22
0.40
2.16
0.40
1.41
2.71
0.40
20.67
1.41
1.43
69
18.80
Operating margin%
31.81
33.85
32.73
34.09
33.84
33.01
31.20
32.57
31.49
31.59
4.74
31.59
32.65
13
11.44
Net margin%
29.27
28.95
26.89
25.88
27.81
29.74
31.29
29.57
27.20
24.64
15.17
29.57
28.38
44
37.00
P/E ratio (avg)x
23.09
22.23
21.99
18.86
19.18
19.43
18.89
17.20
15.87
16.49
10.62
17.20
19.04
52
28.24
EV/EBITx
14.38
14.90
15.84
16.01
16.30
17.84
19.32
20.31
20.97
23.14
34.21
20.31
17.07
87
15.20
FCF yield (avg)%
10.92
8.39
9.06
6.79
7.60
9.71
12.26
14.68
16.52
13.81
8.22
13.81
10.31
83
14.60
FCF margin%
33.97
34.33
36.30
36.82
36.67
34.67
33.17
33.23
36.09
35.10
10.33
34.67
34.89
67
0.690
FCF / Net incomex
0.695
0.758
0.785
0.772
0.888
1.021
1.122
1.113
1.237
1.292
0.592
1.122
0.955
41
12.77
ROIC%
14.82
14.71
16.28
17.98
16.31
17.17
16.80
13.94
14.36
15.94
24.88
15.94
16.11
82
16.31
Return on equity%
7.26
7.97
7.64
10.18
10.21
10.82
11.73
9.37
7.39
6.78
9.83
9.37
8.67
51
24.11
Return on assets%
26.56
27.84
27.27
24.40
24.66
26.52
25.11
23.12
22.92
25.85
5.38
25.11
25.48
72
0.04
EPSRM
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
2.13%
(3.16%)
—
23.62
EPS growth%
23.64
25.81
24.56
24.67
22.25
22.90
25.43
25.92
27.70
29.05
15.06
25.92
25.05
35
0.07
Bookvalue per shRM
0.11
0.11
0.11
0.12
0.14
0.15
0.15
0.17
0.18
0.20
0.05
7.60%
5.74%
—
0.02
FCF per shareRM
0.09
0.10
0.11
0.12
0.12
0.13
0.13
0.13
0.14
0.13
0.07
1.50%
3.70%
—
0.06
Dividend per shRM
0.03
0.03
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
3.44%
4.40%
—
23.59
Div yield (avg)%
16.74
18.04
16.18
15.11
13.49
16.11
13.53
11.07
11.02
13.85
14.28
13.53
14.48
11
2.35
Payout ratio%
31.43
30.52
29.54
28.84
31.72
30.14
30.48
32.07
34.15
34.95
3.15
32.07
30.97
77
43.01
Shares (diluted)M
39.32
36.09
35.52
35.15
37.92
40.59
42.54
39.90
36.98
40.52
43.38
1.34%
(0.33%)
65
3.23
Buyback yield%
14.44
12.17
12.79
14.46
15.27
13.04
11.50
12.72
13.63
14.80
21.57
13.04
13.34
36
1.100
D/E ratiox
1.437
1.515
1.505
1.419
1.244
1.101
0.954
0.908
0.954
0.904
1.763
0.954
1.173
94
3.837
Enterprise valueRM M
5.611
5.534
5.348
6.254
6.371
7.338
7.735
8.542
8.697
8.873
1.724
6.85%
6.47%
94
3.676
LT debtRM M
2.684
2.677
2.837
2.700
2.326
2.077
1.881
1.974
2.144
2.303
3.029
(0.20%)
(2.69%)
84
Cost of revenue
6.19%
0.95×
Operating expenses
7.60%
1.09×
Property and equipment
22.60%
Cash and investments
16.32%
Spread over hurdle
(2.88%)