24.37
RevenueRM M
14.54
15.13
15.66
16.07
16.99
17.62
18.46
18.78
19.29
19.83
25.63
3.14%
3.27%
21
18.41
Revenue growth%
2.30
2.83
4.46
6.33
7.75
6.99
7.52
4.65
3.49
4.35
13.53
4.65
4.56
13
25.31
Gross margin%
0.40
0.40
2.48
3.07
2.36
3.35
4.63
2.63
0.40
3.13
20.94
3.13
2.55
71
18.62
Operating margin%
29.92
29.75
29.38
29.61
30.55
28.51
30.21
32.02
29.89
28.30
8.81
29.89
29.82
23
4.28
Net margin%
5.80
6.50
7.34
6.83
4.63
3.56
6.05
8.02
8.84
6.03
16.63
6.05
6.28
41
14.61
P/E ratio (avg)x
20.19
20.55
20.61
21.65
20.23
20.37
21.17
20.47
18.32
19.77
7.112
20.37
20.42
61
21.55
EV/EBITx
8.912
8.626
8.947
9.668
10.98
10.86
10.49
10.41
9.811
9.829
24.82
10.41
9.820
94
8.22
FCF yield (avg)%
26.63
25.57
23.23
21.85
22.17
21.37
22.83
19.90
19.07
21.45
23.08
21.37
22.01
29
14.47
FCF margin%
3.50
2.70
0.40
0.40
0.40
1.88
0.97
0.40
0.40
0.40
13.04
0.40
0.40
77
0.996
FCF / Net incomex
0.831
0.796
0.741
0.656
0.690
0.677
0.660
0.635
0.627
0.629
1.020
0.635
0.668
24
25.64
ROIC%
30.54
32.51
29.61
29.49
27.27
27.10
28.00
29.19
31.78
31.01
25.73
29.19
29.55
88
7.36
Return on equity%
30.24
30.98
31.89
33.74
34.75
37.22
38.03
37.11
37.02
37.15
5.16
37.15
35.88
58
6.07
Return on assets%
15.11
13.47
12.54
13.63
15.23
14.58
14.21
12.62
12.29
11.92
6.42
12.62
13.55
28
0.02
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.35%)
(1.96%)
—
19.03
EPS growth%
23.44
23.00
21.87
20.84
22.84
25.52
28.22
30.47
29.13
29.95
11.27
29.13
24.48
74
0.03
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
8.65%
5.93%
—
0.03
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
7.43%
2.72%
—
0.02
Dividend per shRM
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.08
0.08
0.08
0.02
8.24%
9.49%
—
13.95
Div yield (avg)%
12.36
10.30
10.92
12.57
10.39
7.76
5.82
5.32
6.71
5.44
10.85
5.82
9.03
63
3.67
Payout ratio%
0.40
0.40
0.40
1.41
0.40
1.30
0.40
0.40
0.40
1.73
11.42
0.40
0.40
84
0.376
Shares (diluted)B
0.517
0.620
0.756
0.857
0.939
0.964
1.063
1.251
1.243
1.357
0.367
7.64%
10.69%
20
18.81
Buyback yield%
27.13
24.55
23.15
23.75
25.41
28.13
25.28
23.76
21.12
18.16
4.56
23.76
24.15
87
1.539
D/E ratiox
1.188
1.281
1.490
1.423
1.651
1.627
1.629
1.907
2.213
2.394
0.366
1.907
1.628
68
7.338
Enterprise valueRM M
4.694
4.587
5.322
6.008
6.896
7.794
9.104
9.346
10.46
12.19
21.86
12.06%
11.04%
7
15.67
LT debtRM M
27.78
27.08
29.81
31.00
29.06
28.20
28.57
26.09
27.29
30.80
8.366
1.17%
2.33%
82
Cost of revenue
3.11%
0.99×
Operating expenses
4.12%
1.09×