153.1
RevenueRM M
125.5
130.3
135.7
146.2
154.1
164.3
175.8
185.0
198.3
211.9
167.7
6.57%
5.81%
35
15.34
Revenue growth%
9.69
11.32
12.56
11.24
9.63
6.90
9.42
11.10
13.57
14.40
8.21
11.10
11.17
16
8.42
Gross margin%
21.66
21.67
21.96
21.41
23.73
22.17
23.05
21.74
22.06
21.38
8.97
22.06
21.85
89
29.68
Operating margin%
21.62
21.35
23.23
21.39
20.51
18.39
20.97
19.04
19.42
20.02
23.24
19.42
20.74
9
20.24
Net margin%
23.96
22.32
24.06
23.21
20.57
21.30
19.00
16.63
18.25
19.62
27.66
19.00
20.94
29
36.73
P/E ratio (avg)x
20.32
20.19
17.37
18.21
15.71
16.22
16.90
15.11
16.55
15.72
16.15
16.22
16.73
66
29.34
EV/EBITx
38.24
43.00
44.80
45.24
48.21
49.48
50.87
48.82
48.91
46.10
20.19
48.91
47.15
74
12.60
FCF yield (avg)%
2.80
2.10
2.62
3.31
5.77
6.66
6.66
4.48
6.68
5.31
11.91
6.66
4.89
44
25.71
FCF margin%
22.82
22.05
22.56
23.51
24.74
23.53
20.81
22.07
19.40
19.07
27.88
20.81
22.31
5
0.993
FCF / Net incomex
0.839
0.878
0.797
0.805
0.724
0.680
0.721
0.676
0.661
0.663
0.841
0.676
0.723
14
5.88
ROIC%
20.77
21.43
20.11
18.64
17.70
15.20
17.20
16.98
17.01
18.48
22.54
17.01
18.09
88
22.80
Return on equity%
23.79
26.11
25.43
26.38
24.73
27.30
27.73
29.36
27.80
30.25
25.55
27.80
26.84
11
12.42
Return on assets%
18.97
21.68
23.03
20.75
21.86
18.91
18.13
17.42
19.08
18.96
17.51
18.91
19.03
39
0.02
EPSRM
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.18%
(1.04%)
—
4.62
EPS growth%
11.91
11.27
11.79
11.39
12.30
12.10
9.36
10.95
13.71
11.12
19.82
11.12
11.59
85
0.06
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.02
0.05
0.89%
1.58%
—
0.06
FCF per shareRM
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
(7.10%)
(5.80%)
—
0.04
Dividend per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
(1.24%)
(1.58%)
—
15.26
Div yield (avg)%
25.81
26.67
26.51
28.41
31.11
34.03
32.56
34.27
36.26
35.35
5.52
34.27
31.83
68
9.79
Payout ratio%
0.40
0.40
0.86
1.64
3.84
3.15
5.84
8.33
7.01
4.74
14.79
5.84
3.50
13
2.048
Shares (diluted)B
2.784
2.946
3.139
3.085
3.570
4.025
4.447
4.213
4.706
4.886
2.058
6.47%
7.33%
47
16.43
Buyback yield%
10.12
7.59
10.41
12.72
14.65
15.07
15.48
14.03
11.47
13.21
8.21
14.03
12.97
31
1.622
D/E ratiox
2.358
2.497
2.666
2.935
3.088
3.053
3.288
3.075
2.948
2.955
1.529
3.053
2.952
43
78.21
Enterprise valueRM M
16.15
16.64
17.39
16.28
17.21
17.64
17.66
15.41
13.54
12.88
19.67
(5.64%)
(2.51%)
7
62.80
LT debtRM M
21.85
22.71
22.29
21.17
19.62
21.16
23.73
25.43
24.38
26.91
61.22
6.52%
2.20%
26
Cost of revenue
5.73%
0.99×
Operating expenses
6.22%
1.04×
Property and equipment
18.08%
Cash and investments
16.84%