6.807
RevenueRM M
6.387
6.774
7.181
7.612
8.037
8.567
9.132
9.533
10.04
10.40
7.469
5.28%
5.81%
42
26.60
Revenue growth%
19.22
22.20
22.38
22.08
20.32
18.72
19.32
16.89
15.78
16.22
26.44
16.89
19.27
16
22.02
Gross margin%
23.24
20.38
22.36
19.53
21.95
22.72
19.93
19.09
18.93
21.74
5.14
19.93
21.06
26
27.54
Operating margin%
8.01
5.41
8.23
9.02
11.87
10.23
10.15
10.72
9.59
8.75
25.36
10.15
9.30
40
22.05
Net margin%
0.40
0.40
3.30
3.05
4.64
6.40
4.69
5.09
3.34
4.87
6.93
4.87
3.99
31
6.038
P/E ratio (avg)x
43.41
50.24
49.05
48.79
51.05
50.07
49.56
49.54
58.44
65.50
26.85
50.07
49.82
78
25.16
EV/EBITx
22.79
23.59
24.00
23.64
24.77
26.56
26.42
27.26
23.29
21.46
17.62
26.42
23.82
77
18.84
FCF yield (avg)%
1.43
1.71
0.84
0.40
1.46
2.97
3.31
0.40
0.40
2.12
18.64
2.12
1.44
44
14.19
FCF margin%
8.27
5.83
3.69
1.87
0.40
2.47
3.30
5.08
5.31
4.45
12.89
4.45
4.07
65
1.780
FCF / Net incomex
0.521
0.555
0.538
0.597
0.686
0.704
0.727
0.837
0.945
0.961
1.363
0.837
0.695
51
28.84
ROIC%
9.94
10.57
8.75
7.08
5.64
4.24
2.73
2.13
0.40
0.40
9.33
2.13
4.94
88
9.39
Return on equity%
17.09
20.09
20.19
19.71
19.11
18.48
20.67
22.79
22.18
24.49
18.31
22.18
20.14
23
20.39
Return on assets%
30.97
33.05
32.36
32.57
32.53
31.19
33.40
34.85
33.85
33.86
28.88
33.85
32.81
9
0.02
EPSRM
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.63%
4.62%
—
7.13
EPS growth%
23.32
21.08
23.03
21.38
23.58
23.45
21.53
23.58
22.32
24.41
26.86
23.45
23.18
86
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(5.12%)
(4.59%)
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.01
9.87%
9.38%
—
0.01
Dividend per shRM
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
2.38%
(2.85%)
—
13.03
Div yield (avg)%
17.20
14.20
13.32
12.87
9.94
9.28
10.16
12.60
10.48
10.96
5.28
10.48
11.78
65
18.29
Payout ratio%
14.65
17.52
15.26
15.35
12.38
14.47
15.82
14.26
11.56
8.79
25.80
14.26
14.56
52
169.1
Shares (diluted)M
143.4
149.5
140.0
139.7
139.5
149.2
138.0
126.3
133.8
143.7
161.6
0.59%
(0.96%)
71
21.97
Buyback yield%
33.99
31.41
30.05
27.68
30.31
28.71
30.62
29.72
31.36
32.53
11.26
30.62
30.47
35
1.055
D/E ratiox
0.985
0.963
0.985
1.021
0.970
0.992
0.925
0.984
1.089
1.216
0.964
0.992
0.985
23
7.721
Enterprise valueRM M
3.516
4.021
4.000
4.528
4.873
5.315
6.005
5.557
5.543
5.484
9.022
2.39%
4.95%
76
2.997
LT debtRM M
1.280
1.295
1.254
1.399
1.614
1.529
1.587
1.795
2.085
2.120
0.971
5.60%
6.23%
17
Cost of revenue
5.85%
1.00×
Operating expenses
5.72%
0.99×
Cash and investments
21.25%
Goodwill & intangibles
19.00%