2.405
RevenueRM M
2.825
3.033
3.250
3.490
3.705
4.050
4.457
4.834
5.134
5.621
2.601
8.69%
7.90%
79
10.97
Revenue growth%
9.64
8.94
7.48
6.51
3.71
5.27
3.18
5.48
5.27
2.88
19.75
5.27
5.38
48
21.85
Gross margin%
22.59
21.65
22.50
23.60
24.82
27.08
29.74
29.72
30.23
30.26
4.99
29.74
25.95
60
25.64
Operating margin%
7.52
8.00
10.98
9.78
8.77
5.93
4.35
2.88
4.99
2.10
21.57
4.35
6.72
7
12.91
Net margin%
30.00
31.70
29.70
30.42
27.52
26.10
27.08
29.17
30.84
31.91
19.08
29.17
29.85
86
6.853
P/E ratio (avg)x
28.09
30.64
34.90
33.49
38.99
40.40
43.13
49.88
57.81
56.93
16.64
49.88
39.69
49
24.34
EV/EBITx
26.27
26.93
25.35
25.84
24.08
22.75
23.61
22.18
22.11
22.63
13.43
22.63
23.84
15
11.89
FCF yield (avg)%
3.97
3.47
0.89
2.13
3.62
1.82
0.40
2.15
3.36
2.59
3.09
2.15
2.37
31
8.84
FCF margin%
6.81
6.34
8.03
10.04
11.47
9.13
8.37
6.62
8.33
9.78
24.71
8.37
8.35
77
0.545
FCF / Net incomex
2.493
2.801
3.312
3.619
3.637
3.785
4.249
4.730
5.315
6.122
0.417
4.730
3.711
49
10.35
ROIC%
19.37
16.41
18.15
20.20
22.28
24.97
23.45
23.42
22.14
21.30
28.88
23.42
21.72
73
6.27
Return on equity%
18.97
20.09
18.25
15.40
17.28
17.49
18.34
17.84
16.73
16.70
28.86
17.49
17.66
68
9.37
Return on assets%
4.91
4.21
6.85
8.34
7.29
7.33
8.66
8.99
10.66
10.86
10.40
8.99
7.84
28
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(2.14%)
(1.30%)
—
16.04
EPS growth%
22.67
22.67
22.36
23.57
26.21
28.49
27.10
25.79
26.92
27.14
6.52
27.10
26.00
75
—
Bookvalue per shRM
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.59%
9.64%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(1.21%)
(0.54%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(1.64%)
1.04%
—
6.74
Div yield (avg)%
6.49
3.96
2.47
0.40
3.27
4.12
5.39
7.24
6.68
4.35
11.63
5.39
4.24
80
14.42
Payout ratio%
12.15
11.22
10.59
10.59
8.10
10.51
11.87
11.08
12.96
10.83
10.82
11.08
10.96
19
0.992
Shares (diluted)B
0.951
1.015
1.018
0.891
0.928
0.818
0.770
0.731
0.670
0.583
0.998
(8.89%)
(5.51%)
28
27.50
Buyback yield%
1.11
0.40
0.53
3.32
1.90
3.02
1.53
0.40
0.40
0.40
23.69
0.40
0.82
53
0.223
D/E ratiox
0.654
0.763
0.791
0.852
0.926
0.968
1.017
1.155
1.147
1.324
0.210
1.147
0.947
16
6.199
Enterprise valueRM M
2.586
2.816
3.308
3.881
4.199
4.813
5.417
5.700
6.782
7.350
4.376
11.85%
11.49%
79
5.811
LT debtRM M
3.876
4.254
3.790
4.187
3.980
3.673
4.120
4.538
4.996
4.620
6.546
3.03%
0.85%
25
Cost of revenue
7.43%
0.96×
Operating expenses
9.01%
1.11×