32.85
RevenueRM M
51.96
51.69
51.45
53.05
54.11
53.94
54.58
56.23
55.43
56.37
36.25
0.82%
1.12%
56
18.17
Revenue growth%
23.99
25.54
25.01
23.74
26.26
23.75
24.50
23.32
22.67
23.19
5.46
23.32
23.87
93
2.81
Gross margin%
25.63
25.75
26.52
29.27
26.52
27.59
24.70
23.35
21.58
19.89
6.86
23.35
25.69
23
28.72
Operating margin%
25.77
26.21
27.53
29.43
30.07
28.95
31.49
29.74
31.05
30.57
17.57
30.57
29.58
60
28.51
Net margin%
23.83
23.37
23.56
22.52
22.97
21.83
24.10
26.77
23.95
22.53
22.17
23.95
23.47
67
35.01
P/E ratio (avg)x
18.38
18.08
18.78
19.36
20.02
20.56
19.76
19.20
20.72
20.88
26.91
20.56
19.56
87
27.05
EV/EBITx
31.38
33.37
34.40
36.81
34.89
35.10
35.50
39.63
45.67
52.91
6.707
39.63
35.30
80
9.03
FCF yield (avg)%
20.97
21.63
21.29
19.82
17.58
18.77
20.68
18.07
16.01
18.43
18.88
18.43
19.30
39
22.82
FCF margin%
9.60
7.50
10.03
10.76
8.75
5.78
7.68
7.79
8.98
6.79
9.45
7.68
8.27
68
0.353
FCF / Net incomex
0.676
0.724
0.684
0.727
0.730
0.659
0.648
0.623
0.655
0.721
1.702
0.655
0.680
12
14.92
ROIC%
2.27
4.52
6.08
4.51
3.31
5.36
4.81
3.88
5.73
4.68
5.56
4.81
4.60
31
13.44
Return on equity%
0.58
2.51
2.21
5.14
8.10
9.54
7.39
5.01
3.84
5.16
2.77
5.16
5.07
30
7.23
Return on assets%
16.42
18.02
20.96
20.73
22.18
24.62
22.59
22.20
23.05
23.04
9.09
23.04
22.19
84
0.06
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(5.86%)
(2.20%)
—
28.60
EPS growth%
22.32
24.96
24.35
23.16
20.82
22.53
19.62
17.83
16.66
19.65
20.50
19.62
21.57
33
0.08
Bookvalue per shRM
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.05
2.52%
2.89%
—
0.01
FCF per shareRM
0.05
0.06
0.07
0.07
0.08
0.08
0.07
0.08
0.09
0.10
0.03
3.66%
6.81%
—
0.02
Dividend per shRM
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.01
(8.65%)
(7.46%)
—
28.41
Div yield (avg)%
15.26
18.16
18.41
17.99
18.66
15.75
16.31
14.82
17.33
19.33
16.70
16.31
17.66
74
4.70
Payout ratio%
13.37
15.19
13.56
13.06
15.60
17.79
16.83
17.90
18.76
20.98
19.20
17.90
16.21
92
389.1
Shares (diluted)M
380.7
358.9
396.1
413.1
449.1
487.6
524.1
534.9
497.6
538.7
399.9
3.70%
2.70%
18
10.20
Buyback yield%
14.19
12.37
15.04
13.22
14.24
15.89
18.04
17.70
19.22
20.27
23.84
18.04
15.47
16
0.539
D/E ratiox
1.605
1.699
1.708
1.894
1.951
1.998
2.231
2.312
2.300
2.353
1.070
2.300
1.975
70
64.63
Enterprise valueRM M
49.39
54.20
48.23
46.64
42.65
42.34
36.82
33.14
29.56
29.07
17.43
(7.38%)
(4.27%)
93
6.939
LT debtRM M
34.08
38.20
36.96
35.92
37.13
43.57
51.02
57.11
59.94
63.88
6.600
11.46%
8.16%
80
Cost of revenue
1.04%
0.99×
Operating expenses
1.03%
0.99×
Goodwill & intangibles
17.75%