220.6
RevenueRM M
244.2
246.8
246.2
251.5
259.3
261.9
262.2
261.5
261.3
264.3
242.3
0.38%
1.04%
73
12.71
Revenue growth%
24.79
26.02
27.77
30.21
27.75
28.35
30.18
28.74
30.32
27.32
23.98
28.74
28.06
12
26.87
Gross margin%
9.45
7.72
10.61
10.20
12.45
12.29
15.06
17.94
20.82
19.65
4.53
17.94
12.37
76
24.13
Operating margin%
16.97
19.95
17.68
18.30
16.26
15.46
14.88
13.14
15.37
12.44
29.19
14.88
15.86
66
6.94
Net margin%
22.03
21.43
24.32
25.28
25.06
27.30
30.29
32.59
30.74
30.20
3.11
30.29
26.29
37
7.243
P/E ratio (avg)x
38.47
36.20
40.51
40.62
41.38
47.71
49.71
57.66
60.07
64.13
16.91
57.66
44.55
22
21.47
EV/EBITx
18.54
16.52
17.23
15.80
13.88
12.33
11.68
10.67
11.17
12.00
12.78
11.68
13.11
46
10.84
FCF yield (avg)%
20.52
21.04
22.28
21.83
20.81
20.52
23.41
24.54
22.41
22.18
22.52
22.41
22.00
27
3.94
FCF margin%
22.49
22.35
21.63
23.62
25.06
23.07
25.74
27.18
26.35
28.57
2.52
26.35
24.34
18
1.176
FCF / Net incomex
1.609
1.790
1.712
1.901
1.969
1.893
1.985
2.155
2.217
2.519
1.130
2.155
1.935
19
19.50
ROIC%
11.73
9.84
11.82
10.14
10.85
10.77
7.83
8.43
10.61
8.56
8.32
8.56
10.38
85
27.44
Return on equity%
20.67
19.42
20.78
18.73
19.86
18.49
15.95
16.49
15.08
16.43
4.25
16.43
18.61
60
10.40
Return on assets%
20.61
22.22
24.75
24.74
22.33
19.52
20.36
20.02
21.80
19.41
25.39
20.02
21.20
86
0.17
EPSRM
0.23
0.25
0.22
0.21
0.22
0.21
0.22
0.24
0.23
0.22
0.18
(0.38%)
(0.15%)
—
12.71
EPS growth%
22.23
24.55
25.02
25.82
24.60
26.28
23.30
23.39
20.65
20.10
4.14
23.30
23.97
68
0.15
Bookvalue per shRM
0.13
0.14
0.15
0.17
0.18
0.20
0.20
0.24
0.28
0.28
0.17
9.61%
8.31%
—
0.06
FCF per shareRM
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.10
0.10
0.09
0.10
2.15%
1.51%
—
0.08
Dividend per shRM
0.24
0.22
0.23
0.23
0.28
0.32
0.34
0.33
0.37
0.43
0.14
9.12%
7.50%
—
5.74
Div yield (avg)%
12.28
9.29
11.28
13.37
13.92
14.89
16.98
15.78
15.76
13.60
11.54
15.76
13.76
14
3.78
Payout ratio%
9.36
8.90
9.11
6.19
7.76
8.32
10.29
9.66
10.91
12.19
29.25
10.29
9.23
93
533.5
Shares (diluted)M
384.6
404.9
405.0
414.7
441.2
400.9
358.1
380.8
328.4
343.6
543.7
(4.88%)
(0.72%)
15
22.27
Buyback yield%
20.33
20.03
22.62
21.10
22.18
22.39
21.34
23.97
26.62
25.73
9.24
23.97
22.29
74
1.584
D/E ratiox
1.465
1.684
1.913
1.868
1.993
2.225
2.417
2.437
2.831
3.201
0.378
2.437
2.109
26
135.3
Enterprise valueRM M
163.4
171.5
179.6
194.0
225.5
234.1
238.2
263.1
284.6
291.0
249.4
5.23%
6.67%
91
97.63
LT debtRM M
163.6
163.9
174.4
180.2
169.0
155.9
143.7
137.3
132.8
139.6
281.9
(3.75%)
(1.95%)
15
Cost of revenue
1.14%
1.01×
Operating expenses
0.76%
0.97×
Property and equipment
17.18%
Spread over hurdle
40.59%