27.72
RevenueRM M
31.42
32.09
32.26
31.67
32.48
32.76
32.18
33.00
33.84
33.26
29.01
0.47%
0.58%
45
11.26
Revenue growth%
1.04
1.54
3.74
6.54
4.35
1.49
2.14
0.40
1.34
2.96
16.32
1.49
1.84
40
12.41
Gross margin%
23.35
22.87
25.54
24.31
26.34
23.86
21.78
23.58
22.35
20.58
6.34
22.35
23.47
84
7.60
Operating margin%
29.74
27.00
27.99
28.92
29.01
30.40
29.76
27.74
29.70
29.91
12.58
29.76
29.35
66
13.75
Net margin%
15.79
13.09
14.15
15.64
16.68
17.12
14.87
12.29
14.89
12.40
9.37
14.87
14.88
61
8.569
P/E ratio (avg)x
11.19
12.00
12.92
13.17
11.43
10.60
9.634
8.718
9.399
9.657
27.20
9.634
10.89
13
15.20
EV/EBITx
6.480
6.298
6.225
5.765
6.504
6.756
6.464
5.812
5.390
5.581
24.39
5.812
6.261
8
23.80
FCF yield (avg)%
6.40
4.33
2.01
0.62
3.58
3.83
3.42
1.66
0.40
0.40
10.87
1.66
2.72
73
24.83
FCF margin%
14.46
16.33
13.97
11.65
14.49
16.08
13.68
13.19
13.16
11.18
15.28
13.19
13.82
90
0.470
FCF / Net incomex
0.613
0.657
0.694
0.726
0.666
0.609
0.675
0.657
0.653
0.597
0.412
0.653
0.657
13
15.30
ROIC%
12.89
12.58
11.61
8.74
10.45
13.15
14.94
14.19
12.92
13.34
17.94
13.34
12.91
7
20.04
Return on equity%
24.86
22.76
20.07
22.69
20.19
22.07
24.27
22.56
25.21
23.11
8.24
23.11
22.72
64
25.46
Return on assets%
6.27
5.69
6.09
7.05
4.48
7.11
5.64
7.11
7.03
4.13
7.45
7.03
6.18
84
0.05
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
0.69%
0.22%
—
20.88
EPS growth%
19.39
21.43
20.48
18.28
17.99
16.31
14.10
14.79
17.57
16.02
3.25
16.02
17.78
82
0.06
Bookvalue per shRM
0.08
0.09
0.09
0.11
0.10
0.11
0.13
0.14
0.14
0.15
0.08
7.90%
8.98%
—
0.02
FCF per shareRM
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.04
0.05
0.01
(2.17%)
(0.95%)
—
0.02
Dividend per shRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
3.86%
2.65%
—
23.32
Div yield (avg)%
22.44
21.96
23.58
21.14
20.14
20.38
22.02
23.28
22.80
23.24
22.69
22.80
22.23
40
28.22
Payout ratio%
28.83
29.00
26.68
26.17
28.37
25.51
22.81
20.64
17.90
20.52
6.01
20.64
25.84
21
115.7
Shares (diluted)M
95.05
99.09
104.1
111.0
124.6
138.7
132.7
122.9
138.1
155.8
117.1
4.57%
4.86%
32
2.46
Buyback yield%
15.72
16.64
18.57
16.18
16.39
18.44
18.00
20.92
22.39
25.11
14.17
20.92
18.22
76
1.036
D/E ratiox
2.122
2.069
2.027
2.265
2.209
2.590
3.134
3.167
3.210
3.124
1.724
3.134
2.427
95
1.949
Enterprise valueRM M
4.738
5.160
5.925
6.586
7.255
7.864
8.042
7.872
8.567
8.996
23.57
4.40%
6.37%
92
25.73
LT debtRM M
12.86
13.47
13.49
14.47
14.70
14.36
15.06
15.33
14.41
15.38
19.90
0.90%
0.49%
88
Cost of revenue
0.78%
1.02×
Operating expenses
0.52%
0.99×