293.9
RevenueRM M
578.8
615.5
649.0
678.9
723.4
763.5
800.2
843.4
877.4
925.4
310.0
5.05%
5.29%
43
10.72
Revenue growth%
9.85
9.07
11.74
11.69
12.19
13.01
11.13
13.21
15.78
14.14
23.04
13.21
11.97
33
13.87
Gross margin%
3.37
5.74
4.84
3.96
4.43
3.02
2.34
0.40
0.40
0.40
19.81
0.40
3.20
69
29.63
Operating margin%
22.32
21.57
23.99
22.12
20.31
22.12
22.38
21.90
20.00
17.65
5.68
21.90
22.01
35
21.80
Net margin%
11.66
12.52
14.65
13.46
16.13
17.93
15.87
18.83
16.98
16.60
18.80
16.98
16.00
69
33.85
P/E ratio (avg)x
9.706
9.807
8.462
8.234
8.781
7.980
6.851
6.298
6.145
5.512
20.59
6.298
8.107
55
29.96
EV/EBITx
43.38
47.88
50.21
53.74
52.18
61.27
69.98
76.37
90.21
90.04
34.88
76.37
57.51
41
7.95
FCF yield (avg)%
26.18
26.02
23.08
23.11
22.72
19.89
22.14
24.39
21.64
20.69
25.16
21.64
22.90
46
10.52
FCF margin%
14.56
12.55
13.11
15.95
16.94
19.42
19.14
18.71
17.87
15.08
9.97
18.71
16.45
61
0.491
FCF / Net incomex
0.691
0.751
0.763
0.797
0.792
0.931
1.049
1.151
1.175
1.247
1.673
1.151
0.864
57
20.17
ROIC%
15.75
16.28
16.93
15.91
17.94
17.70
16.83
16.84
14.92
15.26
3.56
16.83
16.55
6
27.83
Return on equity%
28.95
27.99
27.34
26.07
23.49
26.34
29.26
29.01
31.68
32.31
13.85
29.26
28.47
28
6.01
Return on assets%
11.02
10.73
8.41
7.64
5.92
6.48
8.60
8.12
8.54
9.74
4.90
8.54
8.48
11
0.06
EPSRM
0.21
0.21
0.23
0.26
0.30
0.33
0.34
0.34
0.34
0.31
0.07
1.10%
3.84%
—
6.92
EPS growth%
14.53
17.31
19.00
18.75
20.76
23.00
23.80
24.25
23.60
24.15
15.17
23.80
21.88
39
0.21
Bookvalue per shRM
0.13
0.13
0.15
0.14
0.14
0.13
0.14
0.15
0.15
0.16
0.24
3.08%
1.68%
—
0.15
FCF per shareRM
0.18
0.20
0.19
0.19
0.20
0.20
0.22
0.24
0.22
0.25
0.31
5.04%
2.67%
—
0.05
Dividend per shRM
0.22
0.26
0.27
0.29
0.33
0.38
0.37
0.35
0.34
0.37
0.13
2.41%
5.26%
—
25.47
Div yield (avg)%
14.04
11.40
10.02
9.36
7.07
8.46
9.36
12.11
13.57
14.92
16.70
12.11
10.71
57
12.51
Payout ratio%
14.22
14.13
13.15
12.24
14.69
12.25
12.56
10.39
12.62
12.99
25.00
12.56
12.81
56
1.979
Shares (diluted)B
2.018
1.933
2.023
2.148
2.203
2.234
2.104
2.026
2.183
2.086
2.077
(1.09%)
(0.20%)
22
22.57
Buyback yield%
20.33
19.55
17.49
15.90
18.63
18.90
17.63
15.37
16.78
16.14
11.93
16.78
17.56
54
0.688
D/E ratiox
1.830
1.758
1.970
2.007
2.177
2.272
2.614
2.498
2.600
2.925
0.933
2.600
2.224
60
1.111
Enterprise valueRM B
0.940
0.917
0.892
0.978
1.073
1.106
1.119
1.247
1.303
1.448
0.578
6.17%
5.78%
72
0.938
LT debtRM B
0.833
0.981
1.008
1.024
0.983
1.035
1.224
1.449
1.607
1.580
1.103
9.96%
6.75%
34
Cost of revenue
5.29%
1.00×
Operating expenses
5.11%
0.98×
Goodwill & intangibles
14.77%
Spread over hurdle
(2.51%)