111.5
RevenueRM M
84.14
91.91
98.97
105.5
116.0
126.2
133.0
145.6
156.2
166.9
122.3
7.55%
8.00%
49
24.90
Revenue growth%
8.31
6.49
6.12
4.17
6.72
8.16
5.66
5.37
5.17
5.05
13.12
5.37
5.89
71
12.08
Gross margin%
26.96
24.11
22.43
24.23
25.09
24.90
24.62
26.74
25.55
28.01
26.59
25.55
24.99
16
25.57
Operating margin%
7.13
6.76
9.45
12.07
10.71
10.24
8.95
8.24
11.24
13.62
26.51
10.24
9.84
55
26.57
Net margin%
19.37
18.02
15.31
17.90
16.23
13.86
14.79
16.74
15.26
17.31
7.88
15.26
16.48
55
17.87
P/E ratio (avg)x
48.00
51.97
54.31
57.77
63.94
67.16
66.93
73.69
72.69
80.86
20.71
72.69
65.43
26
19.75
EV/EBITx
41.34
38.27
39.69
39.86
45.08
41.38
47.47
49.79
56.06
54.41
37.88
49.79
43.23
70
17.23
FCF yield (avg)%
1.73
1.81
0.40
0.40
1.24
0.40
0.40
0.62
0.40
0.41
25.43
0.40
0.40
50
12.77
FCF margin%
18.78
19.03
21.00
23.73
23.72
23.11
24.43
22.63
21.89
20.25
26.19
22.63
22.26
88
1.301
FCF / Net incomex
0.731
0.743
0.732
0.680
0.750
0.660
0.700
0.737
0.781
0.841
0.871
0.737
0.735
88
3.28
ROIC%
2.51
0.40
0.40
1.17
0.40
0.62
2.18
2.89
1.67
0.75
26.71
1.67
0.96
64
15.78
Return on equity%
11.76
13.16
10.52
10.89
10.65
11.31
11.24
9.14
11.65
10.68
3.69
11.24
11.06
90
3.55
Return on assets%
17.21
15.20
17.29
16.97
17.01
16.35
18.68
19.06
20.36
21.39
18.09
19.06
17.25
33
0.10
EPSRM
0.27
0.26
0.26
0.25
0.24
0.23
0.27
0.29
0.30
0.32
0.10
5.98%
1.56%
—
26.81
EPS growth%
20.05
22.17
23.03
21.45
20.51
21.87
22.01
19.62
22.27
20.94
27.51
21.87
21.66
54
0.22
Bookvalue per shRM
0.07
0.06
0.06
0.07
0.07
0.06
0.07
0.07
0.08
0.07
0.19
2.68%
1.31%
—
0.12
FCF per shareRM
0.21
0.22
0.23
0.20
0.21
0.19
0.19
0.19
0.18
0.16
0.05
(5.80%)
(2.98%)
—
0.21
Dividend per shRM
0.18
0.20
0.22
0.23
0.27
0.31
0.34
0.38
0.41
0.47
0.16
11.90%
10.78%
—
6.81
Div yield (avg)%
15.23
17.75
20.17
20.83
23.72
21.69
22.97
23.20
23.94
24.90
19.16
23.20
22.33
89
10.99
Payout ratio%
15.66
16.83
17.05
15.62
17.25
18.30
17.36
14.66
11.99
9.91
24.86
14.66
16.25
15
0.637
Shares (diluted)B
0.884
0.871
0.987
0.998
1.146
1.134
1.071
1.244
1.374
1.395
0.646
4.01%
5.42%
39
12.55
Buyback yield%
12.27
10.85
8.26
7.16
9.74
9.16
8.48
5.53
5.30
5.85
15.97
5.85
8.37
88
1.000
D/E ratiox
0.655
0.628
0.596
0.645
0.555
0.528
0.538
0.536
0.561
0.615
0.928
0.538
0.578
33
99.65
Enterprise valueRM M
38.36
36.82
37.45
36.12
38.41
42.69
47.07
43.05
39.47
39.78
81.95
0.70%
1.04%
50
22.39
LT debtRM M
69.63
68.26
69.15
74.98
74.92
72.87
75.93
72.51
66.39
63.81
50.62
(3.16%)
(0.15%)
56
Cost of revenue
7.78%
0.98×
Operating expenses
7.89%
0.99×
Property and equipment
20.14%