138.9
RevenueRM M
98.09
101.1
105.4
110.0
115.9
120.6
124.5
128.0
133.3
140.8
155.4
3.97%
4.01%
33
10.61
Revenue growth%
6.55
5.39
7.52
9.63
6.74
6.02
7.17
7.79
9.01
6.12
7.66
7.17
6.96
59
14.87
Gross margin%
34.30
35.45
38.16
38.82
36.84
36.62
37.22
35.41
33.90
32.06
10.79
35.41
36.03
59
8.07
Operating margin%
10.29
11.47
13.42
13.90
14.57
12.74
15.23
17.85
19.17
20.48
19.71
17.85
14.23
64
16.14
Net margin%
23.76
24.90
22.49
22.17
20.53
19.04
21.04
18.07
15.51
17.26
5.38
18.07
20.79
34
12.67
P/E ratio (avg)x
32.44
31.81
32.41
33.09
36.77
35.78
39.12
42.00
45.43
51.09
22.88
42.00
36.27
6
12.81
EV/EBITx
5.405
5.261
4.654
4.531
4.720
4.647
4.221
3.691
3.614
3.679
8.067
3.691
4.589
39
18.52
FCF yield (avg)%
20.16
17.89
20.32
21.18
19.13
16.91
14.55
16.89
17.72
17.33
27.06
16.91
17.80
24
6.96
FCF margin%
4.42
6.89
8.26
9.74
9.18
6.74
6.71
5.05
7.01
5.99
29.54
6.71
6.81
24
0.291
FCF / Net incomex
1.200
1.190
1.098
0.952
0.881
0.844
0.750
0.677
0.695
0.722
0.417
0.722
0.862
61
21.10
ROIC%
27.37
25.74
24.78
25.73
27.51
25.16
24.55
22.88
20.78
21.93
20.59
22.88
24.97
16
9.73
Return on equity%
20.39
19.01
19.20
18.65
21.45
21.79
20.87
19.75
19.64
17.67
12.94
19.75
19.70
91
13.47
Return on assets%
18.14
19.81
20.67
22.91
24.93
24.85
25.55
25.12
22.71
22.69
18.83
24.85
22.81
13
0.08
EPSRM
0.06
0.07
0.08
0.09
0.11
0.11
0.11
0.12
0.14
0.14
0.09
5.19%
9.43%
—
11.76
EPS growth%
8.59
7.61
6.45
3.48
1.19
0.40
0.40
0.40
0.53
2.40
12.41
0.40
1.80
61
0.08
Bookvalue per shRM
0.08
0.07
0.07
0.08
0.08
0.09
0.10
0.10
0.12
0.12
0.08
7.55%
4.67%
—
0.07
FCF per shareRM
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.07
9.73%
8.18%
—
0.05
Dividend per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
3.05%
(1.54%)
—
7.34
Div yield (avg)%
28.00
27.00
24.70
25.69
25.27
22.47
23.95
25.52
27.58
26.50
21.98
25.52
25.60
77
27.78
Payout ratio%
25.67
24.68
23.38
23.93
22.33
23.34
26.01
28.04
30.75
32.19
19.90
28.04
25.18
20
488.3
Shares (diluted)M
363.6
328.1
359.5
350.7
328.2
321.7
302.7
296.7
282.9
265.9
490.4
(4.12%)
(4.28%)
34
18.05
Buyback yield%
15.19
13.70
14.28
16.67
19.07
17.42
15.02
15.70
16.21
13.55
28.85
15.70
15.45
64
1.294
D/E ratiox
1.014
1.116
0.995
0.960
0.970
1.031
0.897
0.949
0.861
0.827
0.314
0.897
0.965
76
97.89
Enterprise valueRM M
16.17
15.34
15.44
13.35
12.14
12.88
11.04
10.86
11.46
10.92
121.3
(2.09%)
(3.33%)
37
137.2
LT debtRM M
128.4
118.3
114.8
116.8
128.7
118.2
126.1
133.3
141.8
133.1
79.24
0.66%
0.30%
94
Cost of revenue
4.27%
1.03×
Operating expenses
3.85%
0.98×
Goodwill & intangibles
18.34%
Spread over hurdle
12.93%