226.4
RevenueRM M
361.5
361.0
363.6
372.7
376.1
385.6
382.1
387.0
382.9
388.6
239.6
0.66%
0.68%
36
4.04
Revenue growth%
30.94
31.82
34.31
32.10
35.07
32.79
31.08
31.02
28.41
26.59
11.40
31.02
31.45
13
25.69
Gross margin%
1.20
0.40
0.40
1.46
3.81
2.94
2.60
3.31
5.82
7.36
19.63
3.31
2.77
6
15.32
Operating margin%
20.83
23.80
26.33
24.45
23.62
22.93
20.55
22.65
24.65
27.49
24.15
22.93
23.71
23
21.59
Net margin%
10.15
9.58
10.15
13.05
10.32
11.33
9.89
9.21
7.22
9.41
21.10
9.41
10.02
14
27.61
P/E ratio (avg)x
52.33
57.18
67.96
71.63
72.56
81.08
95.85
107.2
126.0
126.4
7.692
107.2
76.82
28
36.39
EV/EBITx
25.93
25.24
26.06
28.90
28.04
30.70
30.10
35.47
38.40
41.27
30.09
35.47
29.50
63
28.72
FCF yield (avg)%
18.45
21.02
22.22
23.51
21.73
18.91
21.43
18.73
20.39
22.15
12.69
20.39
21.22
33
6.93
FCF margin%
26.07
24.35
23.58
23.54
22.49
24.26
23.77
26.64
25.47
27.65
8.95
25.47
24.31
77
0.109
FCF / Net incomex
0.425
0.448
0.439
0.447
0.422
0.427
0.414
0.397
0.403
0.438
0.398
0.414
0.426
16
3.30
ROIC%
18.17
19.67
20.48
19.52
20.94
19.59
19.80
19.44
17.85
18.89
20.55
19.44
19.55
68
19.75
Return on equity%
18.79
19.72
18.11
20.25
20.13
22.22
19.95
21.73
19.61
20.60
24.02
20.60
20.04
28
27.84
Return on assets%
0.40
0.40
0.40
0.94
0.66
0.40
1.97
0.48
0.40
1.19
23.18
0.48
0.44
69
0.57
EPSRM
0.19
0.20
0.17
0.15
0.13
0.14
0.12
0.11
0.11
0.12
0.63
(2.19%)
(5.92%)
—
16.50
EPS growth%
19.78
19.54
19.65
18.22
19.12
20.86
20.80
20.77
23.36
25.21
15.86
20.86
20.27
5
0.63
Bookvalue per shRM
0.35
0.35
0.32
0.31
0.33
0.35
0.36
0.37
0.40
0.45
0.60
6.83%
2.06%
—
0.42
FCF per shareRM
0.17
0.19
0.17
0.18
0.19
0.16
0.15
0.15
0.14
0.13
0.47
(7.43%)
(2.51%)
—
0.55
Dividend per shRM
0.19
0.20
0.18
0.20
0.19
0.20
0.23
0.21
0.22
0.23
0.68
4.44%
3.23%
—
22.80
Div yield (avg)%
10.91
9.54
10.30
7.60
8.08
5.68
2.84
3.60
2.88
1.56
25.97
2.88
6.64
88
10.39
Payout ratio%
5.29
8.12
6.48
3.80
4.31
7.10
7.41
8.91
9.91
9.43
24.98
8.91
7.25
63
0.473
Shares (diluted)B
0.595
0.688
0.678
0.759
0.754
0.870
1.018
1.070
1.022
1.128
0.473
8.39%
7.85%
89
17.57
Buyback yield%
16.01
18.73
21.55
22.86
23.41
22.46
24.08
23.13
25.54
24.84
27.21
24.08
22.99
14
1.117
D/E ratiox
0.418
0.455
0.499
0.489
0.477
0.452
0.416
0.387
0.445
0.475
0.914
0.445
0.453
90
28.13
Enterprise valueRM M
299.0
344.1
337.8
383.6
448.5
443.0
508.4
605.7
609.8
723.9
314.3
10.05%
11.24%
40
34.63
LT debtRM M
68.74
72.77
72.17
72.31
77.33
78.87
78.84
73.23
67.77
63.10
45.65
(3.99%)
(0.22%)
38
Cost of revenue
0.68%
1.00×
Operating expenses
0.40%
0.97×
Cash and investments
17.70%