26.07
RevenueRM M
31.11
33.88
37.15
40.67
44.44
48.10
51.51
54.86
58.79
26.91
30.67
7.65%
8.16%
69
8.74
Revenue growth%
12.74
13.00
13.10
13.79
16.22
15.44
15.15
16.31
17.20
8.64
27.27
16.22
14.47
28
4.81
Gross margin%
11.95
13.80
14.64
12.36
13.21
14.27
13.23
14.58
13.06
28.91
15.73
13.23
13.22
68
20.86
Operating margin%
3.96
6.18
4.90
5.36
3.40
0.56
3.04
6.00
5.42
21.43
19.05
3.40
4.43
28
12.68
Net margin%
15.13
12.13
13.84
12.33
14.34
15.01
14.99
17.50
18.66
21.79
2.24
15.01
14.67
43
26.65
P/E ratio (avg)x
32.75
38.35
43.30
50.08
53.04
59.29
64.84
76.02
85.59
13.70
22.72
64.84
51.56
57
6.995
EV/EBITx
10.76
9.784
10.61
10.01
9.749
10.78
9.971
8.960
8.209
28.66
25.05
9.749
9.992
35
23.56
FCF yield (avg)%
19.73
18.29
15.87
17.20
18.02
19.85
19.45
20.28
18.53
2.60
15.55
19.45
18.99
27
4.78
FCF margin%
20.39
22.16
20.56
18.50
21.41
21.22
18.52
20.96
19.03
24.11
22.72
20.96
20.48
38
1.798
FCF / Net incomex
1.638
1.781
2.005
2.341
2.754
2.841
3.270
3.725
4.361
1.039
0.736
3.270
2.547
40
18.91
ROIC%
22.70
21.61
20.81
20.72
22.98
21.14
21.40
22.55
20.71
27.77
4.81
21.40
21.51
48
19.14
Return on equity%
12.54
13.54
16.22
14.92
12.15
10.90
9.42
6.81
6.88
2.65
29.92
9.42
12.35
49
10.11
Return on assets%
12.29
10.70
12.67
14.31
12.87
12.42
10.81
9.22
10.05
27.66
18.03
10.81
12.18
89
0.40
EPSRM
0.23
0.24
0.23
0.22
0.20
0.23
0.22
0.21
0.20
0.42
0.49
(1.29%)
(1.44%)
—
27.48
EPS growth%
13.08
11.06
13.57
13.74
14.30
13.57
15.30
16.59
18.97
20.18
17.67
15.30
13.66
80
0.19
Bookvalue per shRM
0.45
0.51
0.54
0.63
0.65
0.71
0.76
0.84
0.90
0.52
0.34
7.50%
8.56%
—
0.23
FCF per shareRM
0.21
0.24
0.23
0.21
0.23
0.22
0.23
0.25
0.27
0.49
0.16
4.87%
1.30%
—
0.55
Dividend per shRM
0.46
0.51
0.49
0.49
0.55
0.51
0.48
0.48
0.49
0.13
0.11
(0.06%)
0.78%
—
29.21
Div yield (avg)%
4.39
5.93
5.63
4.65
2.70
1.57
0.40
0.40
0.40
4.26
19.76
0.40
3.55
31
4.29
Payout ratio%
7.30
6.60
5.65
6.54
7.34
8.39
9.18
10.62
11.46
9.35
18.67
9.18
7.86
80
37.17
Shares (diluted)M
79.99
90.39
88.88
96.14
95.51
108.3
128.3
145.9
149.3
37.31
38.28
9.20%
9.85%
22
19.19
Buyback yield%
11.14
10.13
8.16
7.03
9.63
11.16
11.34
9.88
10.68
27.51
7.20
10.68
10.01
12
1.042
D/E ratiox
1.239
1.327
1.455
1.559
1.416
1.369
1.433
1.427
1.367
1.250
1.319
1.416
1.393
47
4.863
Enterprise valueRM M
36.18
35.47
34.97
39.78
39.57
38.97
38.37
36.53
34.17
3.530
10.23
(2.99%)
(0.30%)
21
35.66
LT debtRM M
36.81
40.34
38.64
36.65
35.24
39.11
38.60
35.34
37.39
16.03
7.221
0.40%
0.55%
10
Cost of revenue
8.45%
1.03×
Operating expenses
7.47%
0.94×
Cash and investments
18.01%