7.622
RevenueRM M
45.68
47.14
49.22
49.28
50.13
50.72
51.48
52.45
54.09
8.249
9.051
1.88%
2.36%
74
29.92
Revenue growth%
14.25
16.79
19.37
22.09
24.81
22.60
24.81
27.47
29.13
14.45
5.75
24.81
22.34
56
29.29
Gross margin%
13.06
11.46
12.45
9.60
6.81
7.69
7.93
5.21
5.00
23.44
25.28
6.81
8.76
21
24.72
Operating margin%
22.93
22.93
25.28
24.75
27.37
24.80
25.65
26.33
27.56
6.79
14.62
26.33
25.46
56
25.47
Net margin%
10.49
12.99
13.07
10.87
12.48
12.15
13.62
16.32
14.93
18.11
10.14
13.62
12.73
89
20.04
P/E ratio (avg)x
43.60
40.89
43.81
42.26
41.31
44.22
44.76
42.67
44.75
6.861
16.71
44.22
43.14
12
25.17
EV/EBITx
48.74
50.50
54.16
58.62
62.41
61.90
65.65
63.09
73.01
37.57
35.38
63.09
60.26
16
4.43
FCF yield (avg)%
2.83
4.92
2.61
0.40
0.40
1.95
1.34
0.75
3.42
12.15
28.28
1.34
2.28
52
19.30
FCF margin%
17.79
16.15
14.44
16.51
18.43
19.82
22.70
20.07
19.15
22.85
6.82
19.82
18.79
65
1.468
FCF / Net incomex
0.751
0.672
0.689
0.725
0.657
0.616
0.637
0.659
0.632
0.243
0.232
0.637
0.666
40
11.45
ROIC%
11.00
11.10
11.78
14.70
11.74
12.08
11.53
13.12
12.09
24.35
8.54
12.08
11.76
61
27.51
Return on equity%
7.59
7.12
9.47
8.43
9.82
8.45
10.91
11.66
10.46
19.19
29.37
10.46
8.96
37
18.12
Return on assets%
2.72
4.43
6.89
9.02
6.37
3.93
3.21
3.77
3.44
18.56
11.84
3.77
3.85
70
—
EPSRM
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
7.46%
10.00%
—
22.67
EPS growth%
7.77
6.29
6.31
5.69
5.45
3.65
0.80
0.83
1.90
12.54
22.61
1.90
5.28
73
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
2.41%
(1.12%)
—
—
FCF per shareRM
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
—
(2.26%)
0.16%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.16%
5.20%
—
23.10
Div yield (avg)%
9.86
9.94
7.13
8.16
10.00
11.09
10.84
8.04
5.60
5.29
15.57
10.00
9.01
26
7.14
Payout ratio%
9.23
8.04
9.01
10.81
9.56
9.38
8.01
9.93
9.43
25.81
13.15
9.43
9.41
89
2.369
Shares (diluted)B
3.186
3.691
3.416
3.789
4.148
4.567
4.856
5.476
6.314
2.374
2.269
10.75%
9.77%
38
6.89
Buyback yield%
15.74
17.45
17.49
15.90
15.20
12.88
15.18
15.23
13.84
14.78
18.16
15.18
15.22
48
1.011
D/E ratiox
0.670
0.648
0.588
0.575
0.601
0.561
0.515
0.452
0.397
0.180
0.829
0.515
0.581
76
30.27
Enterprise valueRM M
14.80
14.59
12.76
12.92
11.73
11.43
12.72
12.49
11.83
16.95
25.55
(1.75%)
(3.52%)
59
34.66
LT debtRM M
35.38
33.88
37.62
40.18
39.47
44.21
39.18
42.49
39.72
7.582
8.936
(0.23%)
0.15%
57
Cost of revenue
2.37%
1.00×
Operating expenses
2.41%
1.00×