1.002
RevenueRM M
4.454
4.633
4.836
5.098
5.355
5.652
5.933
6.294
6.810
7.259
1.100
6.27%
5.69%
94
22.87
Revenue growth%
0.40
2.08
2.48
3.96
5.36
2.42
3.10
0.85
0.40
1.87
7.40
1.87
2.25
86
29.31
Gross margin%
22.44
21.67
20.89
20.49
19.55
18.80
18.52
17.52
18.15
15.94
16.88
18.15
19.18
44
24.11
Operating margin%
14.34
14.69
11.71
11.03
10.63
12.81
13.79
13.43
16.30
19.04
11.08
13.79
13.61
76
21.32
Net margin%
26.56
26.75
26.95
27.03
29.75
30.38
32.51
30.03
31.84
34.01
13.11
31.84
29.89
76
14.28
P/E ratio (avg)x
38.11
37.98
37.62
40.65
46.27
49.05
49.45
45.89
49.76
53.36
16.70
49.45
46.08
31
35.25
EV/EBITx
13.70
13.46
14.28
12.84
13.54
12.15
12.78
12.07
11.89
10.79
6.415
12.07
12.81
22
25.51
FCF yield (avg)%
14.68
17.15
19.25
18.83
19.60
17.69
19.21
19.37
17.56
16.17
20.60
17.69
18.26
8
27.41
FCF margin%
14.72
13.50
11.65
9.59
10.55
9.17
10.83
10.51
9.78
10.47
3.96
10.47
10.53
45
0.891
FCF / Net incomex
1.249
1.264
1.236
1.207
1.264
1.231
1.161
1.193
1.250
1.412
0.183
1.231
1.242
8
7.06
ROIC%
9.43
7.79
7.39
9.32
9.72
11.57
9.72
12.44
10.44
12.25
8.94
11.57
9.72
28
7.07
Return on equity%
23.94
22.02
24.54
23.04
23.33
24.12
23.13
23.85
25.39
27.40
2.85
24.12
23.90
68
4.05
Return on assets%
21.51
20.11
21.04
19.33
21.37
23.80
21.76
21.81
23.28
20.97
5.03
21.81
21.44
46
0.05
EPSRM
0.10
0.10
0.09
0.09
0.09
0.09
0.09
0.10
0.11
0.11
0.05
3.62%
1.38%
—
20.53
EPS growth%
16.36
18.58
18.20
19.99
17.96
17.06
19.36
17.44
19.88
21.60
10.49
19.36
18.39
37
0.14
Bookvalue per shRM
0.18
0.20
0.20
0.20
0.24
0.27
0.28
0.29
0.30
0.33
0.13
6.75%
8.05%
—
0.05
FCF per shareRM
0.07
0.07
0.07
0.08
0.09
0.08
0.09
0.08
0.09
0.11
0.09
4.35%
4.98%
—
0.02
Dividend per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(1.98%)
(0.06%)
—
28.10
Div yield (avg)%
21.06
23.72
24.61
26.25
26.38
28.08
30.44
32.68
32.18
31.97
12.56
31.97
27.23
76
2.02
Payout ratio%
17.59
16.16
16.83
16.67
16.33
15.17
16.51
17.69
19.57
22.15
9.95
17.69
16.75
7
22.46
Shares (diluted)M
31.08
32.68
37.21
37.78
42.73
45.07
47.38
55.16
61.25
68.69
23.07
9.96%
9.77%
82
25.32
Buyback yield%
11.34
13.10
13.59
13.65
16.27
16.52
14.83
16.46
16.28
13.45
14.60
16.28
14.24
63
1.463
D/E ratiox
1.328
1.424
1.490
1.562
1.605
1.608
1.682
1.592
1.474
1.626
1.222
1.608
1.577
31
4.438
Enterprise valueRM M
2.234
1.925
1.796
1.768
1.613
1.737
1.600
1.376
1.214
1.042
5.408
(8.38%)
(8.83%)
82
0.843
LT debtRM M
3.100
2.976
3.180
3.458
3.179
3.078
3.445
3.733
4.054
3.957
1.243
4.48%
2.38%
73
Cost of revenue
6.17%
1.05×
Operating expenses
5.23%
0.96×
Property and equipment
17.29%
Goodwill & intangibles
16.40%