15.10
RevenueRM M
11.61
12.69
13.33
14.20
15.24
16.68
17.68
18.56
19.73
20.90
15.81
6.52%
6.91%
91
8.90
Revenue growth%
9.90
7.32
10.09
10.85
8.67
9.56
7.42
9.40
6.81
7.29
5.95
7.42
9.04
39
20.44
Gross margin%
21.87
24.71
26.94
27.79
29.48
30.06
31.28
30.17
32.98
31.04
6.83
31.04
29.77
21
27.99
Operating margin%
25.00
24.92
25.26
25.57
27.81
29.09
26.98
29.53
29.23
26.29
11.36
29.09
26.64
10
13.86
Net margin%
16.15
15.65
14.44
16.35
16.41
15.82
14.38
15.40
15.57
14.17
19.10
15.40
15.61
27
32.08
P/E ratio (avg)x
43.12
44.18
42.26
44.43
46.84
50.97
54.13
51.77
57.72
62.48
19.45
54.13
48.91
34
29.14
EV/EBITx
33.45
37.07
38.96
37.04
36.10
39.42
36.98
39.23
41.31
41.77
35.97
39.42
38.02
8
4.33
FCF yield (avg)%
18.50
17.26
19.91
20.70
22.74
21.81
23.90
23.14
25.35
28.21
27.89
23.90
22.27
60
27.33
FCF margin%
18.46
19.96
20.33
17.46
14.85
13.27
11.53
8.96
9.01
11.42
12.83
11.42
14.06
23
1.619
FCF / Net incomex
0.617
0.608
0.703
0.827
0.843
0.885
1.018
1.029
1.010
1.115
0.312
1.018
0.864
59
24.92
ROIC%
3.39
4.66
4.83
2.14
2.96
4.65
5.61
7.85
5.50
4.75
4.99
5.50
4.71
17
4.38
Return on equity%
4.54
1.86
1.68
1.67
1.41
3.37
5.87
5.78
4.92
6.14
4.65
5.78
3.95
89
10.24
Return on assets%
10.02
11.44
8.96
11.30
12.06
14.22
16.64
18.74
18.80
17.20
16.32
17.20
13.14
7
0.05
EPSRM
0.08
0.08
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.06
5.38%
2.39%
—
21.77
EPS growth%
28.33
31.17
28.54
30.57
29.82
26.90
24.37
27.27
26.03
27.61
13.47
26.90
27.97
13
0.07
Bookvalue per shRM
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.05
6.18%
7.06%
—
0.04
FCF per shareRM
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
(6.85%)
(3.53%)
—
0.10
Dividend per shRM
0.08
0.09
0.08
0.08
0.09
0.10
0.11
0.12
0.11
0.10
0.09
2.07%
1.94%
—
3.63
Div yield (avg)%
16.31
18.78
18.93
19.06
16.19
19.03
17.97
17.04
14.75
15.14
3.13
17.04
17.50
32
2.50
Payout ratio%
29.35
27.53
25.64
26.03
25.89
24.66
24.36
24.51
23.60
22.11
3.21
24.36
25.15
5
87.62
Shares (diluted)M
71.96
68.25
66.21
68.76
71.84
74.14
72.30
72.89
73.77
76.48
90.92
1.26%
(0.23%)
10
10.50
Buyback yield%
28.38
27.86
30.51
29.19
29.13
27.97
29.03
28.55
30.54
29.56
11.17
29.03
29.08
86
0.581
D/E ratiox
0.092
0.090
0.086
0.092
0.097
0.088
0.091
0.093
0.081
0.072
0.805
0.088
0.091
76
10.75
Enterprise valueRM M
9.196
8.593
8.068
8.144
9.030
8.734
8.874
8.252
8.710
9.777
10.61
1.60%
1.13%
50
20.91
LT debtRM M
6.125
6.194
6.156
6.436
6.491
7.433
7.191
8.315
9.499
11.13
18.50
11.38%
6.48%
32
Cost of revenue
6.91%
1.00×
Operating expenses
6.22%
0.94×
Cash and investments
17.77%