44.85
RevenueRM M
53.46
57.73
59.87
63.18
66.56
71.65
75.33
81.13
85.81
88.88
46.07
5.95%
5.89%
19
9.50
Revenue growth%
18.94
17.46
17.08
17.57
15.79
18.26
18.73
17.76
16.37
18.59
5.78
18.26
17.66
64
5.08
Gross margin%
0.40
0.40
0.40
3.03
1.35
3.71
6.61
6.27
8.82
10.27
13.80
6.61
3.37
29
8.99
Operating margin%
24.32
23.94
23.27
23.18
20.34
21.89
22.02
21.29
19.26
18.68
29.62
21.29
21.96
57
20.66
Net margin%
5.30
7.91
5.92
6.57
4.97
7.61
9.28
8.91
10.20
12.61
9.02
9.28
7.76
22
35.52
P/E ratio (avg)x
22.51
24.28
27.14
29.40
30.62
28.80
30.35
32.21
30.38
28.89
33.82
30.35
29.15
57
13.08
EV/EBITx
57.17
64.13
63.95
65.94
75.14
78.15
83.83
88.24
93.04
103.1
12.57
88.24
76.65
18
18.04
FCF yield (avg)%
21.14
22.28
24.86
22.61
19.73
17.10
17.50
15.27
17.22
15.17
10.15
17.10
18.61
53
16.89
FCF margin%
13.43
14.40
16.97
16.74
14.34
14.62
13.24
10.58
11.41
10.64
25.12
11.41
13.89
21
0.488
FCF / Net incomex
1.937
2.124
2.195
2.258
2.365
2.281
2.433
2.302
2.124
2.345
0.605
2.302
2.269
86
22.43
ROIC%
10.83
11.92
9.70
8.34
5.40
3.32
4.46
6.89
6.13
5.67
8.11
5.67
6.51
56
22.90
Return on equity%
14.44
14.24
12.40
15.38
17.86
17.52
19.39
18.10
16.12
14.28
12.80
17.52
15.75
77
28.66
Return on assets%
15.36
16.77
19.73
19.54
19.22
16.36
16.04
15.72
16.57
13.70
2.42
16.04
16.46
68
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
(8.54%)
(4.89%)
—
2.66
EPS growth%
17.50
15.91
15.83
13.37
15.70
14.59
16.79
17.46
15.38
12.60
8.35
15.38
15.76
39
0.02
Bookvalue per shRM
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
2.36%
2.42%
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.02
9.16%
6.46%
—
0.02
Dividend per shRM
0.01
0.01
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
9.76%
6.23%
—
20.00
Div yield (avg)%
32.75
35.15
34.13
36.45
35.87
38.17
36.11
35.05
32.15
32.66
5.71
35.05
35.10
40
21.93
Payout ratio%
13.90
16.05
13.23
12.74
14.43
16.97
16.22
14.90
13.34
10.83
23.31
14.90
14.16
66
1.279
Shares (diluted)B
1.101
1.077
0.952
1.035
0.932
0.870
0.862
0.811
0.793
0.812
1.332
(2.72%)
(3.76%)
36
15.29
Buyback yield%
3.26
2.72
0.50
0.40
0.78
2.38
3.30
5.79
3.01
1.46
19.99
3.01
2.55
78
0.200
D/E ratiox
0.522
0.575
0.571
0.591
0.554
0.540
0.616
0.578
0.627
0.669
0.312
0.616
0.576
60
10.83
Enterprise valueRM M
24.68
23.59
26.47
26.85
30.62
34.46
33.49
35.33
34.37
38.21
25.48
4.53%
4.49%
66
25.89
LT debtRM M
9.922
10.21
9.853
10.17
9.967
9.573
9.765
9.985
9.567
9.498
43.03
(0.96%)
—
61
Cost of revenue
6.10%
1.02×
Operating expenses
5.25%
0.94×