146.8
RevenueRM M
140.9
147.6
155.4
168.9
180.8
193.0
210.1
229.3
251.0
270.3
154.1
8.38%
7.48%
45
28.28
Revenue growth%
17.45
17.91
19.85
17.05
14.74
15.89
13.22
10.58
10.78
8.39
20.43
10.78
15.31
47
22.84
Gross margin%
6.81
4.38
7.16
5.42
8.11
10.57
13.13
11.98
12.15
13.41
19.04
12.15
9.34
28
21.33
Operating margin%
3.04
5.16
6.16
3.58
1.97
0.40
0.40
2.18
0.85
0.40
3.97
0.40
2.07
22
5.71
Net margin%
6.18
4.15
3.95
6.72
4.99
3.53
1.04
0.46
0.40
0.40
20.75
0.46
3.74
18
9.102
P/E ratio (avg)x
13.95
14.35
14.47
14.30
12.65
11.22
9.858
10.40
10.79
9.714
20.01
10.40
11.94
71
19.31
EV/EBITx
18.27
18.05
20.57
23.41
23.09
24.99
23.90
24.89
25.46
26.63
27.88
24.99
23.65
64
15.21
FCF yield (avg)%
14.10
16.91
19.87
22.83
22.37
24.65
23.16
25.19
25.50
27.30
17.44
25.19
22.99
26
8.25
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.37
4.40
5.05
2.13
17.83
3.37
0.40
82
0.639
FCF / Net incomex
0.338
0.372
0.336
0.358
0.348
0.320
0.306
0.300
0.333
0.337
0.611
0.320
0.337
38
8.37
ROIC%
18.86
16.62
19.47
18.63
20.03
20.61
21.94
20.69
18.91
19.48
19.85
20.61
19.48
60
9.80
Return on equity%
6.51
6.94
6.59
6.66
6.97
4.18
5.44
7.75
4.97
6.91
28.81
5.44
6.62
57
26.35
Return on assets%
4.95
3.22
4.60
6.79
5.32
5.25
7.52
7.07
8.77
9.95
24.13
7.52
6.06
30
0.14
EPSRM
0.15
0.15
0.15
0.14
0.15
0.15
0.16
0.17
0.18
0.19
0.15
5.45%
3.40%
—
9.98
EPS growth%
3.98
1.44
0.91
2.83
4.67
1.72
0.40
0.40
2.73
2.45
20.32
1.72
2.08
19
0.09
Bookvalue per shRM
0.11
0.11
0.11
0.12
0.13
0.13
0.15
0.15
0.15
0.16
0.26
5.53%
4.71%
—
0.23
FCF per shareRM
0.22
0.21
0.18
0.17
0.19
0.19
0.18
0.17
0.15
0.16
0.21
(3.67%)
(4.35%)
—
0.05
Dividend per shRM
0.23
0.23
0.23
0.25
0.25
0.24
0.27
0.27
0.26
0.25
0.23
0.36%
0.46%
—
22.29
Div yield (avg)%
2.30
1.99
0.41
0.40
0.40
1.34
3.24
3.79
1.39
0.40
8.40
1.39
1.37
19
6.24
Payout ratio%
31.77
29.43
32.37
31.65
34.04
34.80
34.13
36.23
33.93
35.02
29.35
34.80
33.99
14
489.7
Shares (diluted)M
483.6
506.1
548.4
528.0
502.6
481.3
506.0
465.1
526.1
583.0
514.5
3.01%
2.61%
75
27.23
Buyback yield%
27.84
24.93
26.73
24.07
26.23
27.35
27.10
29.30
31.59
30.21
14.99
29.30
27.22
10
0.920
D/E ratiox
0.587
0.565
0.612
0.624
0.583
0.600
0.524
0.483
0.431
0.456
0.513
0.483
0.574
94
137.5
Enterprise valueRM M
194.6
218.5
199.2
183.6
197.7
186.1
190.5
210.5
198.1
181.4
17.38
(1.71%)
0.28%
90
44.68
LT debtRM M
209.5
213.1
229.2
237.3
256.9
295.3
325.7
315.2
299.9
349.4
115.7
6.34%
4.97%
45
Cost of revenue
7.65%
1.02×
Operating expenses
7.52%
1.00×
Cash and investments
15.88%
Property and equipment
15.81%