48.88
RevenueRM M
205.3
208.0
212.2
224.3
233.1
239.5
250.5
261.8
274.4
50.15
53.70
4.11%
3.35%
33
11.92
Revenue growth%
17.28
16.37
14.65
13.90
14.25
13.26
13.64
11.10
11.49
14.34
9.47
13.26
14.07
18
22.67
Gross margin%
27.12
29.44
30.89
30.61
32.53
30.04
31.52
34.52
33.67
4.42
15.76
32.53
30.75
59
22.23
Operating margin%
31.15
29.44
28.78
30.94
33.10
34.25
32.49
34.51
35.74
7.35
13.27
34.25
32.14
79
2.68
Net margin%
24.72
26.25
25.07
22.66
25.32
22.52
24.86
23.66
22.54
16.82
10.91
23.66
24.44
89
30.24
P/E ratio (avg)x
32.29
28.26
26.82
27.29
24.14
26.65
25.41
24.24
26.60
14.22
36.95
25.41
26.73
81
20.15
EV/EBITx
47.14
49.62
54.42
58.23
63.22
62.38
61.91
62.38
67.34
23.18
35.86
62.38
60.07
19
14.45
FCF yield (avg)%
16.73
18.58
16.15
15.32
14.60
17.42
16.44
17.02
14.55
10.07
3.73
16.44
16.30
41
3.54
FCF margin%
6.37
8.89
7.66
7.58
9.04
6.55
5.99
8.39
7.09
27.42
27.05
7.09
7.57
87
1.626
FCF / Net incomex
0.752
0.741
0.784
0.765
0.791
0.832
0.737
0.735
0.691
1.697
0.760
0.737
0.758
6
27.70
ROIC%
26.72
24.95
26.81
26.88
27.54
27.59
27.65
25.79
24.85
3.24
7.72
27.54
26.76
64
6.56
Return on equity%
2.70
0.77
0.40
0.40
3.16
3.42
5.28
6.80
5.34
23.21
10.47
5.28
3.29
75
20.00
Return on assets%
1.29
1.86
2.07
4.88
1.96
1.06
3.55
6.16
8.66
26.39
20.20
3.55
2.02
71
0.12
EPSRM
0.08
0.09
0.10
0.12
0.12
0.14
0.15
0.16
0.19
0.12
0.14
10.54%
8.85%
—
6.31
EPS growth%
30.46
32.77
35.52
35.32
35.82
35.80
33.24
33.60
30.72
16.39
13.29
33.60
33.42
17
0.11
Bookvalue per shRM
0.09
0.11
0.12
0.15
0.16
0.18
0.19
0.23
0.22
0.08
0.12
8.20%
11.36%
—
0.07
FCF per shareRM
0.13
0.13
0.13
0.12
0.12
0.11
0.12
0.12
0.13
0.06
0.09
1.25%
0.20%
—
0.08
Dividend per shRM
0.13
0.14
0.12
0.12
0.13
0.14
0.15
0.17
0.19
0.06
0.10
8.58%
5.47%
—
9.37
Div yield (avg)%
20.44
19.80
19.08
16.98
17.81
15.60
15.21
14.05
12.56
25.07
15.84
15.21
17.39
70
14.22
Payout ratio%
9.41
11.64
8.82
8.58
7.23
7.02
8.58
10.81
8.78
25.00
26.36
8.58
8.80
24
1.455
Shares (diluted)B
1.744
1.604
1.531
1.397
1.548
1.672
1.816
1.615
1.643
1.465
1.451
3.31%
0.94%
38
28.68
Buyback yield%
3.01
0.53
0.40
1.20
2.39
4.46
4.98
5.61
4.86
25.54
11.18
4.86
3.29
78
1.158
D/E ratiox
0.813
0.858
0.826
0.823
0.904
0.887
0.909
1.011
1.070
1.767
0.138
0.909
0.872
69
309.0
Enterprise valueRM M
95.39
95.82
97.58
97.84
97.31
99.66
98.61
103.6
96.20
32.04
30.60
(0.34%)
(0.05%)
36
247.5
LT debtRM M
196.1
216.4
238.9
264.2
274.7
315.9
338.7
372.7
375.4
335.2
17.40
7.28%
7.69%
33
Cost of revenue
2.92%
0.96×
Operating expenses
4.01%
1.07×
Cash and investments
17.95%
Goodwill & intangibles
17.29%
Spread over hurdle
31.27%