4.529
RevenueRM M
6.307
6.315
6.365
6.476
6.608
6.837
7.050
7.286
7.180
7.426
4.632
2.36%
1.61%
36
3.95
Revenue growth%
23.59
25.57
25.26
25.65
26.27
29.17
26.83
27.89
27.64
24.68
9.25
27.64
25.96
82
5.93
Gross margin%
11.36
13.50
14.17
16.22
17.92
20.49
20.94
22.28
24.58
26.11
11.13
22.28
19.20
12
3.56
Operating margin%
25.98
23.24
22.57
21.51
20.92
21.39
19.96
20.14
18.54
16.04
19.18
19.96
21.15
44
7.17
Net margin%
11.05
11.08
12.65
10.05
7.26
9.31
7.08
9.17
7.80
8.95
8.53
8.95
9.24
79
20.03
P/E ratio (avg)x
13.18
14.35
14.11
15.06
16.22
19.56
21.64
23.87
28.50
34.65
21.84
23.87
17.89
25
15.57
EV/EBITx
31.96
31.24
30.79
32.33
30.30
26.83
24.61
23.85
25.69
24.52
28.45
24.61
28.57
88
21.57
FCF yield (avg)%
13.59
15.85
15.89
18.11
19.79
20.94
19.34
20.82
18.59
17.48
26.79
19.34
18.35
65
29.52
FCF margin%
9.19
10.95
8.10
5.38
7.20
6.38
6.14
7.71
7.85
7.29
18.91
7.29
7.50
30
1.656
FCF / Net incomex
1.224
1.243
1.248
1.143
1.232
1.341
1.496
1.653
1.583
1.569
1.371
1.569
1.294
62
28.32
ROIC%
18.39
21.11
22.95
23.51
20.61
18.90
18.84
20.67
23.05
25.09
6.88
20.67
20.89
18
26.22
Return on equity%
4.62
2.38
0.40
0.40
0.40
0.40
0.40
0.57
1.79
0.93
5.97
0.57
0.49
26
11.75
Return on assets%
9.42
6.76
9.29
6.94
5.93
4.52
5.61
3.53
6.33
5.40
6.87
5.40
6.13
58
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
(3.74%)
(0.26%)
—
17.52
EPS growth%
19.22
17.76
18.46
15.87
16.65
14.78
15.16
13.58
12.84
10.63
7.98
13.58
15.52
59
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
6.28%
4.46%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.41%
0.41%
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.80%
5.05%
—
26.89
Div yield (avg)%
24.77
23.44
24.96
24.30
25.13
22.30
19.70
19.49
17.03
18.39
22.05
19.49
22.87
45
7.61
Payout ratio%
32.65
29.84
28.80
30.66
28.56
26.21
26.04
23.65
25.56
26.19
29.13
26.04
27.39
9
298.7
Shares (diluted)M
345.8
367.6
346.9
351.7
353.2
319.2
342.8
323.3
340.4
343.3
305.9
(0.56%)
0.15%
70
11.09
Buyback yield%
16.44
19.42
19.21
17.49
18.80
16.07
17.86
18.69
19.81
17.02
27.60
17.86
18.28
43
1.737
D/E ratiox
0.450
0.500
0.559
0.585
0.569
0.524
0.558
0.501
0.534
0.595
0.987
0.534
0.546
59
3.885
Enterprise valueRM M
2.318
2.481
2.647
2.826
2.992
2.863
2.676
2.798
2.894
3.209
4.817
1.41%
2.36%
70
3.396
LT debtRM M
1.464
1.322
1.429
1.333
1.170
1.044
1.076
1.016
1.085
1.128
6.169
(0.74%)
(2.58%)
85
Cost of revenue
1.57%
1.00×
Operating expenses
1.20%
0.96×
Property and equipment
15.56%
Return on capital
118.54%
Spread over hurdle
109.85%