39.47
RevenueRM M
110.5
116.9
121.7
129.0
138.0
145.3
155.2
163.7
169.8
175.4
41.94
4.91%
5.43%
13
11.68
Revenue growth%
1.37
0.40
0.40
0.40
0.40
1.64
3.28
5.13
2.33
1.75
3.27
2.33
1.50
83
23.83
Gross margin%
0.82
0.40
0.40
0.40
0.40
3.03
5.48
3.83
5.49
7.33
2.69
5.48
1.92
40
21.63
Operating margin%
9.33
10.60
10.80
9.46
7.73
6.41
4.13
3.83
5.42
8.19
3.61
5.42
7.96
22
14.24
Net margin%
22.49
21.89
22.90
21.46
21.77
19.58
20.26
22.66
19.75
22.14
6.18
20.26
21.83
50
9.970
P/E ratio (avg)x
5.170
4.991
5.075
5.302
5.403
4.763
4.847
4.270
4.409
4.286
22.10
4.409
4.919
40
21.36
EV/EBITx
20.19
21.24
23.64
25.92
25.48
30.09
31.55
36.97
37.98
43.00
9.881
36.97
28.01
31
6.71
FCF yield (avg)%
10.09
10.58
12.41
14.47
17.03
17.56
19.63
17.55
17.02
19.80
20.19
17.56
17.02
13
24.08
FCF margin%
17.62
16.38
16.69
16.09
13.69
12.29
12.83
10.64
9.10
10.85
29.74
10.85
13.26
31
1.768
FCF / Net incomex
1.493
1.689
1.596
1.648
1.546
1.684
1.913
2.130
2.397
2.359
0.339
2.130
1.687
81
18.39
ROIC%
17.57
18.53
20.39
21.87
19.32
18.58
21.00
23.72
26.37
27.30
21.73
23.72
20.70
6
3.62
Return on equity%
26.22
26.73
27.59
27.14
24.86
26.82
27.63
24.97
22.51
20.35
27.60
24.97
26.47
91
6.97
Return on assets%
5.25
4.58
3.58
5.21
3.90
2.19
3.40
6.24
6.80
9.04
12.68
6.24
4.89
57
0.05
EPSRM
0.11
0.11
0.11
0.11
0.11
0.10
0.09
0.10
0.10
0.10
0.05
(0.25%)
(1.92%)
—
12.13
EPS growth%
23.10
22.00
22.58
23.56
22.10
22.66
23.12
23.83
26.71
29.10
16.53
23.83
23.11
43
0.11
Bookvalue per shRM
0.10
0.10
0.10
0.10
0.09
0.09
0.08
0.08
0.08
0.09
0.09
(1.28%)
(2.07%)
—
0.11
FCF per shareRM
0.04
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.14
3.72%
2.01%
—
0.13
Dividend per shRM
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.05
9.20%
8.58%
—
11.23
Div yield (avg)%
16.89
19.43
19.43
16.92
18.88
21.28
23.47
21.65
23.01
20.16
17.22
21.65
19.80
82
7.93
Payout ratio%
2.68
2.41
5.28
3.53
1.80
0.59
2.34
1.65
0.98
1.05
28.67
1.05
2.07
89
1.111
Shares (diluted)B
1.563
1.529
1.506
1.547
1.590
1.678
1.633
1.763
1.668
1.655
1.114
0.81%
1.59%
66
23.88
Buyback yield%
12.44
12.94
11.69
14.07
15.14
13.77
12.96
10.15
11.08
12.06
15.82
12.06
12.69
87
0.467
D/E ratiox
2.157
2.171
2.302
2.282
2.612
2.532
2.718
3.036
2.965
2.875
1.251
2.875
2.572
72
141.2
Enterprise valueRM M
168.2
164.0
158.2
154.7
159.8
158.1
161.3
171.1
199.6
210.2
134.9
5.63%
1.79%
81
155.8
LT debtRM M
102.8
105.3
99.91
97.69
97.13
100.7
115.4
125.9
143.7
161.2
126.7
10.66%
5.20%
7
Cost of revenue
5.30%
0.99×
Operating expenses
6.32%
1.09×
Cash and investments
15.36%