0.575
RevenueRM M
5.647
5.592
5.583
5.786
5.806
5.802
5.973
5.931
5.993
6.045
0.635
0.81%
1.03%
20
16.29
Revenue growth%
32.64
32.44
32.08
34.50
35.87
36.60
39.14
37.15
34.26
33.94
19.53
36.60
34.38
44
12.03
Gross margin%
12.75
10.48
10.44
10.63
11.08
11.99
12.20
10.29
13.02
12.92
5.91
12.20
11.54
10
23.01
Operating margin%
3.20
4.51
2.62
2.33
5.27
5.13
4.35
1.70
2.73
4.51
22.09
4.35
3.78
69
21.06
Net margin%
27.88
27.70
28.94
26.26
23.46
22.83
23.69
25.35
26.16
27.64
29.17
25.35
26.21
28
21.63
P/E ratio (avg)x
7.079
7.655
7.646
8.237
7.991
7.669
8.129
8.570
9.041
9.884
31.04
8.570
8.060
74
20.98
EV/EBITx
12.27
12.77
11.74
11.26
11.64
10.41
11.24
10.52
9.671
8.382
28.37
10.41
11.25
48
12.05
FCF yield (avg)%
29.64
30.39
32.45
32.56
31.15
30.45
28.00
28.99
30.87
33.16
24.60
30.45
30.66
81
24.76
FCF margin%
6.91
6.69
5.14
4.48
5.26
4.63
7.51
9.78
11.18
8.48
10.88
8.48
6.80
84
1.760
FCF / Net incomex
1.275
1.106
1.087
0.998
1.033
1.077
1.100
1.036
1.042
1.081
1.134
1.077
1.079
13
21.25
ROIC%
20.32
20.90
19.43
16.73
14.82
15.18
16.58
18.96
21.62
18.70
5.32
18.70
18.83
40
16.45
Return on equity%
20.28
22.67
20.82
20.11
18.87
18.92
17.33
18.56
18.09
19.78
19.46
18.56
19.35
50
15.50
Return on assets%
18.54
19.23
21.00
21.83
20.03
20.57
22.77
20.38
21.44
23.72
10.54
21.44
20.79
35
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
(7.72%)
(4.99%)
—
10.09
EPS growth%
26.26
28.27
25.51
23.63
25.42
23.25
24.22
26.95
29.82
31.45
5.92
26.95
25.89
72
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
—
—
0.01
—
—
—
—
(4.88%)
(5.79%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
5.80%
4.78%
—
—
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
(5.57%)
(2.72%)
—
12.92
Div yield (avg)%
5.95
5.30
4.72
6.48
4.62
5.52
7.48
9.35
12.06
12.74
15.15
9.35
6.22
8
6.78
Payout ratio%
16.37
18.62
17.18
17.86
16.48
15.51
14.17
15.70
16.49
14.22
11.98
15.51
16.43
73
381.9
Shares (diluted)M
406.0
429.3
395.7
370.4
349.1
375.3
390.8
381.5
416.8
481.0
384.7
6.62%
1.32%
73
4.00
Buyback yield%
23.81
26.61
25.00
25.92
26.48
24.03
23.39
24.18
23.34
20.81
28.26
23.39
24.10
53
1.713
D/E ratiox
0.395
0.426
0.452
0.484
0.443
0.406
0.433
0.461
0.486
0.458
0.499
0.458
0.447
20
1.815
Enterprise valueRM M
4.876
5.433
5.545
5.713
6.645
7.155
7.298
8.509
9.773
9.589
4.213
7.61%
8.67%
9
3.526
LT debtRM M
0.740
0.711
0.715
0.681
0.707
0.730
0.656
0.574
0.526
0.451
2.669
(8.59%)
(4.42%)
71
Cost of revenue
1.31%
1.03×
Operating expenses
0.48%
0.95×
Cash and investments
14.75%