8.667
RevenueRM M
7.095
7.307
7.813
8.175
8.593
9.205
9.721
10.34
10.75
11.21
9.310
5.46%
5.14%
35
18.97
Revenue growth%
18.04
18.55
16.43
14.90
15.48
15.98
17.43
18.71
17.25
16.08
6.51
17.25
16.84
49
18.94
Gross margin%
19.52
17.57
17.07
14.95
12.65
11.06
12.05
9.22
10.37
11.02
10.60
11.02
12.35
73
26.56
Operating margin%
6.28
3.80
0.82
0.40
0.40
2.10
0.40
1.16
0.40
1.03
2.29
1.03
0.93
32
4.73
Net margin%
11.74
13.93
16.34
17.71
17.61
19.05
17.24
18.72
19.12
19.99
19.13
19.05
17.66
57
28.29
P/E ratio (avg)x
41.78
47.43
44.68
47.56
53.26
48.66
51.33
52.92
48.05
43.93
25.74
48.66
47.80
60
29.79
EV/EBITx
19.06
19.36
20.71
23.31
25.16
28.29
29.88
30.45
30.21
29.33
31.66
29.88
26.73
10
14.63
FCF yield (avg)%
11.19
13.96
16.65
15.43
14.65
16.11
15.10
13.80
13.59
15.75
15.42
15.10
14.88
45
28.21
FCF margin%
10.02
9.98
12.59
15.03
13.50
12.93
14.22
15.19
14.55
16.50
15.86
14.55
13.86
29
1.346
FCF / Net incomex
2.117
2.342
2.686
3.059
3.259
3.719
3.796
3.825
3.584
3.683
0.557
3.719
3.421
39
15.42
ROIC%
25.13
23.86
24.29
26.82
28.08
30.67
31.67
31.50
34.45
31.51
10.00
31.51
29.37
47
19.37
Return on equity%
21.77
24.39
24.89
22.89
25.75
25.07
27.72
27.69
30.48
30.16
6.70
27.72
25.41
44
6.69
Return on assets%
18.54
19.78
19.38
17.74
20.16
20.76
19.78
20.16
18.02
16.17
9.18
19.78
19.58
89
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.67%)
(3.18%)
—
16.27
EPS growth%
19.99
20.06
18.23
20.97
20.01
22.83
22.82
25.78
27.99
30.23
29.39
25.78
21.89
58
—
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.42%
1.10%
—
—
FCF per shareRM
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.36%)
(1.00%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.46%
5.76%
—
9.72
Div yield (avg)%
8.57
11.44
12.22
12.11
10.66
12.16
14.88
15.33
13.07
11.91
22.75
13.07
12.13
9
12.44
Payout ratio%
21.59
24.30
23.42
22.64
25.04
23.62
20.67
18.27
20.59
22.54
13.80
20.67
22.59
14
538.7
Shares (diluted)M
662.2
688.3
636.1
717.7
811.9
866.3
803.7
815.1
844.4
804.5
559.9
(0.18%)
1.06%
84
23.28
Buyback yield%
13.71
15.22
15.56
14.10
12.69
13.58
10.75
10.72
7.76
6.05
17.28
10.72
13.13
84
0.129
D/E ratiox
1.476
1.536
1.463
1.673
1.788
1.851
1.975
2.173
2.409
2.491
1.306
2.173
1.820
10
1.264
Enterprise valueRM M
0.923
1.011
0.927
1.004
0.947
0.839
0.796
0.717
0.741
0.775
5.212
(3.92%)
(1.97%)
62
7.036
LT debtRM M
9.767
9.720
10.12
10.62
10.08
9.637
9.126
9.470
8.275
7.327
1.656
(6.19%)
(2.37%)
68
Cost of revenue
4.91%
0.98×
Operating expenses
5.39%
1.02×
Goodwill & intangibles
16.95%
Property and equipment
16.53%