50.34
RevenueRM M
207.1
220.0
228.3
241.4
256.2
262.7
273.0
290.4
305.8
326.5
55.13
4.97%
5.10%
86
29.94
Revenue growth%
7.97
8.60
8.74
10.36
10.36
10.57
12.75
14.61
16.50
18.59
25.83
14.61
10.47
54
8.18
Gross margin%
29.61
29.41
28.54
29.40
27.46
24.60
22.05
24.02
24.02
23.36
2.71
24.02
26.03
9
22.52
Operating margin%
17.32
19.63
18.92
20.30
17.88
17.51
14.56
16.95
19.33
18.41
27.90
17.51
18.15
36
3.98
Net margin%
35.13
32.90
33.17
34.76
35.36
37.33
38.87
40.47
40.27
41.38
2.64
40.27
36.34
83
23.75
P/E ratio (avg)x
24.09
25.88
26.39
22.90
23.52
23.53
22.15
23.34
24.54
21.75
36.98
23.34
23.53
77
9.730
EV/EBITx
53.59
62.84
62.34
62.67
67.72
79.22
83.67
87.92
95.05
106.1
12.00
87.92
73.47
8
26.93
FCF yield (avg)%
11.98
11.97
14.84
12.08
15.01
16.70
14.84
16.44
14.58
13.87
20.65
14.84
14.71
51
8.56
FCF margin%
18.87
18.31
16.84
18.91
17.19
18.07
20.68
19.83
22.03
23.75
4.40
20.68
18.89
90
0.196
FCF / Net incomex
1.336
1.354
1.381
1.560
1.530
1.771
1.916
1.884
1.897
2.210
0.553
1.897
1.665
29
24.05
ROIC%
0.83
0.40
1.75
2.26
0.41
0.56
0.40
2.63
5.23
3.98
3.45
2.63
1.29
9
14.06
Return on equity%
24.03
22.64
20.67
18.32
15.93
13.87
13.49
11.37
11.70
9.08
4.70
11.70
14.90
29
26.81
Return on assets%
17.03
14.60
16.98
15.74
16.98
14.84
13.24
14.15
11.44
9.70
14.04
13.24
14.72
73
1.31
EPSRM
0.99
0.95
1.03
0.96
0.99
0.92
0.87
0.78
0.68
0.74
1.39
(5.60%)
(4.13%)
—
27.01
EPS growth%
26.09
23.28
24.94
27.51
26.14
27.02
29.79
28.05
26.38
27.78
27.51
27.78
26.70
84
1.09
Bookvalue per shRM
2.40
2.75
3.17
3.38
3.28
3.88
4.65
4.56
4.78
5.21
1.93
9.72%
8.19%
—
2.26
FCF per shareRM
3.10
3.40
4.01
4.19
4.93
5.53
6.03
6.30
6.01
6.77
2.12
6.56%
7.59%
—
2.15
Dividend per shRM
2.35
2.12
2.35
2.10
1.95
1.79
1.92
1.87
1.86
2.01
1.80
0.58%
(1.89%)
—
20.11
Div yield (avg)%
17.75
15.24
15.66
15.68
14.83
16.51
17.12
14.89
12.86
14.53
15.80
14.89
15.45
93
29.65
Payout ratio%
25.20
27.63
24.73
24.99
22.93
25.86
27.80
28.34
30.62
31.83
8.72
28.34
26.75
12
60.57
Shares (diluted)M
92.08
105.1
97.56
110.7
108.0
122.3
115.8
119.7
121.0
113.3
61.20
0.97%
2.99%
25
22.20
Buyback yield%
14.43
11.86
12.64
12.53
14.29
16.29
14.00
15.04
15.54
15.15
22.15
15.15
14.36
84
0.756
D/E ratiox
0.383
0.396
0.410
0.405
0.413
0.381
0.329
0.304
0.287
0.296
0.750
0.304
0.382
68
178.5
Enterprise valueRM M
183.9
207.6
210.6
200.3
180.9
182.9
170.5
158.1
174.2
165.4
377.0
(1.78%)
(1.99%)
31
169.6
LT debtRM M
280.5
297.6
299.5
330.1
370.4
404.0
393.8
413.8
409.2
419.0
243.2
2.50%
3.89%
65
Cost of revenue
4.87%
0.98×
Operating expenses
5.41%
1.03×
Property and equipment
15.22%