7.450
RevenueRM M
6.396
6.611
6.995
7.329
7.652
8.009
8.569
9.180
9.535
9.867
8.141
5.22%
5.04%
35
23.64
Revenue growth%
10.44
10.59
12.47
13.88
15.26
14.43
17.30
14.66
15.15
18.07
4.84
15.15
14.54
65
22.10
Gross margin%
0.63
1.76
0.40
0.40
0.40
1.97
2.81
0.50
1.71
3.60
29.84
1.97
1.17
88
24.72
Operating margin%
20.03
19.79
18.84
18.93
18.70
17.32
16.66
16.42
16.30
15.16
26.16
16.42
18.01
65
4.95
Net margin%
19.79
17.85
16.23
16.22
13.60
15.52
13.53
12.26
14.00
15.48
27.51
14.00
15.50
37
9.542
P/E ratio (avg)x
4.472
4.836
4.926
5.071
5.375
5.441
4.897
4.739
4.826
4.747
36.61
4.826
4.867
81
15.53
EV/EBITx
10.67
10.92
11.30
12.38
11.47
13.11
14.60
14.31
13.87
16.02
18.99
14.31
12.74
77
29.21
FCF yield (avg)%
26.90
29.80
29.63
31.92
31.95
33.16
32.29
29.46
29.41
26.72
23.99
29.46
29.72
29
25.93
FCF margin%
16.60
17.51
15.55
17.41
19.05
19.57
17.58
16.38
14.06
13.97
10.74
16.38
17.00
16
0.442
FCF / Net incomex
1.684
1.703
1.788
2.051
1.929
1.975
2.251
2.331
2.647
2.871
1.494
2.331
2.013
30
9.41
ROIC%
3.19
0.83
0.40
3.18
3.42
1.65
0.40
2.53
5.05
4.37
13.18
2.53
2.86
53
2.59
Return on equity%
21.44
19.86
22.49
21.64
22.28
21.22
19.90
19.70
22.53
25.35
17.20
21.22
21.54
42
21.91
Return on assets%
28.26
28.90
27.57
28.22
26.09
24.64
26.11
27.42
24.46
23.53
12.86
24.64
26.76
40
—
EPSRM
0.01
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
0.01
—
(1.62%)
(1.16%)
—
29.28
EPS growth%
0.40
0.40
0.40
2.18
4.24
2.54
4.09
1.62
1.98
0.40
12.31
1.98
1.80
94
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
—
8.21%
6.70%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.06%
4.15%
—
0.01
Dividend per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
6.21%
7.17%
—
9.03
Div yield (avg)%
15.14
16.38
17.93
18.19
18.59
16.48
18.94
20.52
19.71
20.42
22.41
19.71
18.39
42
20.77
Payout ratio%
23.98
22.78
21.05
23.86
22.59
25.03
25.87
26.88
29.88
27.15
4.41
26.88
24.51
94
171.6
Shares (diluted)M
220.4
252.9
254.9
235.1
243.9
247.5
284.7
292.3
284.5
298.4
178.1
4.12%
3.69%
51
13.48
Buyback yield%
29.26
28.63
27.50
28.22
29.46
31.14
33.93
33.38
34.30
37.23
6.51
33.93
30.30
54
0.816
D/E ratiox
0.348
0.366
0.373
0.409
0.466
0.513
0.526
0.511
0.566
0.530
0.532
0.526
0.488
80
6.179
Enterprise valueRM M
2.581
2.443
2.613
2.762
2.688
2.694
2.984
2.977
2.734
2.887
6.347
1.44%
0.73%
92
2.290
LT debtRM M
4.587
4.137
4.347
4.442
4.592
4.939
4.775
4.501
4.327
4.141
2.471
(2.05%)
(0.92%)
29
Cost of revenue
5.36%
1.03×
Operating expenses
3.69%
0.88×