104.9
RevenueRM M
134.7
138.1
142.4
144.1
146.9
151.7
153.0
156.4
157.6
159.5
115.1
1.65%
1.94%
60
9.08
Revenue growth%
11.00
12.93
15.40
15.07
12.34
14.17
13.42
14.55
13.92
11.58
6.54
13.92
13.67
58
19.70
Gross margin%
15.98
16.74
15.33
14.39
12.43
14.49
12.27
11.52
13.51
15.87
19.06
13.51
14.44
55
26.44
Operating margin%
2.41
0.42
0.40
1.47
2.26
3.16
5.48
7.26
7.66
9.20
26.52
7.26
2.78
85
29.80
Net margin%
20.78
18.02
17.92
20.27
19.60
22.35
21.73
23.81
21.17
22.80
11.95
22.35
20.98
91
32.40
P/E ratio (avg)x
27.07
30.60
30.92
33.37
39.19
41.21
42.11
43.31
41.73
45.53
18.74
42.11
40.20
22
19.33
EV/EBITx
7.086
7.801
7.764
7.824
7.312
6.842
6.249
6.949
6.508
6.100
33.35
6.508
7.017
56
5.05
FCF yield (avg)%
14.39
14.68
16.59
18.47
19.33
17.08
17.68
15.76
14.15
14.99
20.05
15.76
16.17
26
18.24
FCF margin%
1.91
0.40
0.40
1.26
1.04
1.92
3.90
5.22
7.12
5.73
12.15
5.22
1.91
27
1.412
FCF / Net incomex
0.365
0.394
0.373
0.344
0.367
0.364
0.335
0.308
0.292
0.319
0.359
0.319
0.354
19
28.40
ROIC%
19.18
17.74
19.22
18.54
15.67
14.84
17.50
18.11
18.59
16.88
8.28
17.50
17.93
85
26.72
Return on equity%
19.11
16.87
18.90
21.03
20.40
18.80
19.09
18.05
16.26
17.78
2.61
18.05
18.85
68
21.82
Return on assets%
31.03
32.57
31.91
29.89
28.80
28.80
30.73
31.90
31.63
31.24
29.53
31.24
31.14
47
0.13
EPSRM
0.08
0.09
0.10
0.10
0.10
0.09
0.10
0.11
0.11
0.11
0.13
2.77%
3.29%
—
23.38
EPS growth%
20.70
20.76
22.08
20.41
17.68
18.25
15.94
13.00
15.13
13.63
26.92
15.13
17.96
88
0.10
Bookvalue per shRM
0.22
0.22
0.24
0.26
0.30
0.33
0.33
0.39
0.38
0.40
0.20
6.35%
6.80%
—
0.19
FCF per shareRM
0.48
0.52
0.49
0.49
0.57
0.61
0.68
0.66
0.77
0.86
0.22
8.58%
7.27%
—
0.27
Dividend per shRM
0.10
0.12
0.11
0.12
0.12
0.12
0.13
0.13
0.15
0.18
0.33
8.19%
5.00%
—
2.22
Div yield (avg)%
21.19
19.57
20.32
17.57
17.23
15.53
15.99
17.38
20.08
19.14
13.14
17.38
18.36
21
13.30
Payout ratio%
30.01
32.45
33.56
35.60
35.25
33.19
35.38
37.22
38.77
36.58
22.80
36.58
35.31
33
198.6
Shares (diluted)M
356.0
356.0
380.3
449.4
513.5
506.7
545.1
616.2
601.5
655.5
194.8
5.00%
7.67%
8
20.21
Buyback yield%
7.75
5.80
6.24
8.70
8.03
9.26
7.77
10.26
7.57
8.97
19.95
8.97
7.90
61
0.746
D/E ratiox
1.516
1.638
1.712
1.650
1.594
1.449
1.376
1.447
1.605
1.470
0.318
1.449
1.555
35
17.74
Enterprise valueRM M
41.13
43.71
45.23
52.84
55.49
56.15
62.95
59.71
59.91
65.88
94.93
3.49%
6.41%
71
83.98
LT debtRM M
68.81
69.08
67.43
74.42
82.98
92.66
107.2
120.0
111.9
109.3
52.47
5.66%
4.78%
24
Cost of revenue
2.29%
1.03×
Operating expenses
1.46%
0.95×
Property and equipment
18.49%
Cash and investments
17.47%
Goodwill & intangibles
17.46%