3.615
RevenueRM M
13.34
14.76
15.85
17.44
18.85
20.26
21.78
24.17
25.93
28.69
3.782
8.77%
8.76%
71
10.32
Revenue growth%
18.11
17.84
18.20
20.03
20.95
19.98
19.49
18.11
16.12
14.55
13.05
18.11
18.16
52
22.19
Gross margin%
18.53
16.74
18.53
18.09
15.75
17.08
17.89
19.97
21.73
20.90
18.86
19.97
18.31
6
4.77
Operating margin%
7.63
7.37
10.18
12.48
14.86
14.46
17.04
14.07
15.37
17.11
6.69
15.37
14.26
61
20.59
Net margin%
28.49
29.67
29.59
27.07
27.52
27.57
29.97
32.13
29.32
32.06
22.15
29.97
29.45
31
24.72
P/E ratio (avg)x
18.26
17.26
17.33
16.01
17.42
17.69
17.39
16.36
14.77
13.40
26.60
16.36
17.30
81
26.80
EV/EBITx
63.45
64.10
65.63
70.82
72.34
74.40
72.85
72.23
71.93
74.34
19.65
72.85
72.08
76
16.12
FCF yield (avg)%
20.03
21.78
21.77
24.42
22.38
24.09
25.44
27.78
30.50
33.27
9.04
27.78
24.25
76
10.97
FCF margin%
9.86
8.40
8.55
7.88
5.73
6.86
5.90
7.23
7.11
4.78
21.23
6.86
7.17
85
0.630
FCF / Net incomex
1.235
1.152
1.104
1.104
1.167
1.257
1.210
1.245
1.223
1.365
0.742
1.245
1.216
31
9.47
ROIC%
5.31
7.89
5.49
8.07
8.42
9.65
11.35
12.98
14.25
12.11
14.46
12.11
9.04
29
11.82
Return on equity%
15.69
16.42
15.80
15.89
18.56
20.79
21.08
23.31
25.64
24.07
5.02
23.31
19.68
86
22.24
Return on assets%
14.65
12.71
14.06
16.59
14.42
12.76
15.70
15.34
16.86
14.12
4.47
15.34
14.53
74
0.02
EPSRM
0.06
0.06
0.08
0.09
0.10
0.11
0.11
0.13
0.13
0.15
0.02
9.67%
10.55%
—
17.04
EPS growth%
19.47
18.22
15.60
12.83
12.97
15.28
14.48
14.59
15.98
18.24
2.90
15.28
15.44
7
0.05
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
5.81%
4.13%
—
0.01
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
7.92%
3.13%
—
0.03
Dividend per shRM
0.02
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.04
1.25%
3.64%
—
15.23
Div yield (avg)%
20.49
22.08
20.43
19.32
16.83
17.88
19.99
19.97
17.31
17.66
25.11
17.88
19.65
28
25.26
Payout ratio%
17.68
20.12
23.00
21.89
20.27
18.79
19.49
19.60
21.15
21.84
21.41
19.60
20.20
82
533.2
Shares (diluted)M
648.0
715.9
775.0
767.1
766.3
842.1
896.0
828.5
903.1
835.5
532.7
1.75%
2.07%
73
28.47
Buyback yield%
14.29
16.96
19.72
17.39
19.86
22.58
21.15
19.38
22.19
22.42
18.25
22.19
19.79
80
0.344
D/E ratiox
2.087
1.939
1.817
1.913
2.223
2.536
2.537
2.421
2.534
2.482
1.442
2.534
2.322
59
11.44
Enterprise valueRM M
25.37
24.13
28.15
32.14
35.75
35.83
40.53
38.63
44.46
47.10
19.49
5.67%
7.95%
58
2.505
LT debtRM M
2.976
3.506
4.008
4.249
4.648
5.278
5.762
6.787
6.771
7.273
16.81
9.37%
9.74%
8
Cost of revenue
8.76%
1.00×
Operating expenses
8.30%
0.96×
Cash and investments
17.89%