31.62
RevenueRM M
45.76
46.77
45.84
44.95
45.54
46.53
47.67
48.11
48.69
48.82
33.40
1.40%
0.83%
36
6.27
Revenue growth%
7.34
8.27
8.33
6.30
4.72
3.38
6.08
7.58
8.60
5.95
24.63
6.08
6.82
50
20.96
Gross margin%
18.84
17.56
14.92
17.26
15.40
14.94
15.99
14.74
14.92
13.14
6.63
14.92
15.17
6
7.74
Operating margin%
25.11
28.08
29.87
28.64
31.36
31.23
33.24
34.76
37.28
39.88
5.32
34.76
31.30
79
9.83
Net margin%
30.92
28.13
29.25
30.07
27.82
30.55
33.10
34.29
37.25
37.13
10.03
34.29
30.74
90
37.71
P/E ratio (avg)x
42.33
45.15
46.51
54.83
58.71
70.94
71.14
83.64
84.96
94.87
22.69
83.64
64.82
43
12.16
EV/EBITx
9.618
8.998
8.351
9.241
8.517
8.495
7.781
8.290
8.475
7.720
28.14
8.290
8.485
49
28.13
FCF yield (avg)%
7.10
7.50
4.72
7.09
10.04
9.27
9.18
9.03
9.72
12.08
7.35
9.27
9.11
47
4.10
FCF margin%
1.07
3.80
6.27
8.68
7.19
5.31
6.70
8.64
11.56
11.12
9.66
8.64
6.94
53
1.594
FCF / Net incomex
0.328
0.346
0.350
0.369
0.390
0.406
0.408
0.372
0.401
0.434
1.282
0.406
0.381
30
19.01
ROIC%
8.80
7.95
9.33
9.07
8.15
6.07
7.36
9.81
8.42
8.23
20.93
8.23
8.33
49
23.86
Return on equity%
14.29
16.54
14.02
14.77
16.93
19.44
20.61
17.63
19.14
20.32
14.54
19.44
17.28
90
29.60
Return on assets%
17.20
19.06
20.35
18.38
20.51
19.37
18.09
17.03
18.30
20.17
13.46
18.30
18.72
59
0.06
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
(0.63%)
(0.36%)
—
19.05
EPS growth%
37.57
39.10
41.52
40.23
39.10
37.27
39.23
38.88
37.24
34.99
26.67
37.27
38.99
20
0.04
Bookvalue per shRM
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.03
0.03
0.04
0.01
(3.60%)
(4.00%)
—
0.06
FCF per shareRM
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.03
0.04
(0.77%)
(0.31%)
—
0.01
Dividend per shRM
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.03
0.39%
0.86%
—
29.29
Div yield (avg)%
6.59
6.88
6.80
7.44
5.67
5.39
3.37
0.68
0.40
0.40
14.25
0.68
5.53
91
4.23
Payout ratio%
2.33
2.33
1.54
3.31
3.23
0.75
0.82
0.40
2.25
4.43
17.47
0.82
2.29
45
0.822
Shares (diluted)B
1.183
1.184
1.217
1.373
1.358
1.338
1.308
1.503
1.688
1.691
0.799
4.49%
3.66%
68
7.25
Buyback yield%
16.42
15.91
17.44
18.40
20.97
22.42
22.57
23.94
22.77
24.57
14.76
22.77
21.70
35
0.676
D/E ratiox
2.130
2.414
2.907
3.208
3.438
3.765
4.042
4.774
5.755
6.245
1.780
4.774
3.602
54
23.85
Enterprise valueRM M
37.35
35.57
35.48
38.66
37.88
40.19
42.36
38.44
41.53
39.73
30.62
0.96%
0.91%
93
20.25
LT debtRM M
54.64
61.05
72.71
85.99
103.5
124.5
127.5
139.0
152.0
159.6
16.04
9.06%
12.58%
19
Cost of revenue
0.83%
1.00×
Operating expenses
1.57%
1.08×
Goodwill & intangibles
15.64%