125.3
RevenueRM M
164.6
166.3
172.0
176.6
179.5
186.9
187.7
197.2
205.8
209.0
131.4
3.10%
2.57%
7
21.22
Revenue growth%
4.90
3.61
3.35
6.13
6.42
9.10
11.43
11.76
11.28
9.42
21.77
11.28
7.76
25
20.18
Gross margin%
17.53
16.89
15.07
12.15
14.21
13.60
14.13
16.33
17.09
17.92
29.97
16.33
15.70
87
6.95
Operating margin%
13.14
15.72
17.61
20.54
19.55
19.71
20.27
22.91
21.73
21.07
12.61
21.07
19.99
81
25.03
Net margin%
20.96
21.08
23.37
24.08
25.29
24.37
24.84
25.15
23.75
24.86
6.35
24.84
24.23
68
26.34
P/E ratio (avg)x
34.72
38.38
39.97
37.52
36.88
36.07
33.64
32.51
33.73
34.22
27.00
33.73
35.39
25
36.28
EV/EBITx
18.59
17.18
16.22
14.50
14.61
14.28
13.29
13.64
13.39
14.46
22.95
13.64
14.48
71
2.24
FCF yield (avg)%
18.16
20.11
19.16
16.83
17.45
14.63
15.78
18.04
15.61
16.93
2.54
15.78
17.19
17
21.61
FCF margin%
13.67
12.16
12.02
14.87
11.95
10.22
13.14
15.95
14.61
15.81
27.05
14.61
13.40
85
0.140
FCF / Net incomex
0.628
0.571
0.544
0.501
0.556
0.508
0.450
0.424
0.456
0.417
0.942
0.450
0.505
26
24.89
ROIC%
34.20
34.01
32.26
35.00
32.99
30.41
30.11
28.99
29.31
27.09
7.06
29.31
31.33
19
27.85
Return on equity%
9.57
9.96
12.75
12.68
14.51
15.74
15.37
17.66
20.10
19.10
26.29
17.66
14.94
94
11.57
Return on assets%
24.21
22.28
23.06
21.09
21.34
21.62
23.34
23.41
22.70
19.72
19.83
22.70
22.49
81
0.02
EPSRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.95%
2.60%
—
21.67
EPS growth%
9.45
7.57
5.83
3.35
4.24
1.87
0.40
2.73
5.16
2.45
23.96
2.45
3.80
47
0.03
Bookvalue per shRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
12.19%
8.99%
—
0.02
FCF per shareRM
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.29%)
(2.59%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
9.61%
7.25%
—
10.42
Div yield (avg)%
9.90
12.62
14.21
16.22
16.77
18.17
20.04
20.02
22.60
20.20
28.81
20.04
17.47
68
13.27
Payout ratio%
26.10
26.13
24.77
22.84
21.13
20.45
21.58
21.43
23.60
23.51
23.19
21.58
23.17
8
5.777
Shares (diluted)B
5.558
5.064
4.566
4.121
3.769
4.034
3.445
2.995
2.672
2.320
6.090
(9.25%)
(8.25%)
51
14.52
Buyback yield%
8.15
9.64
12.06
14.48
12.42
13.74
13.85
12.77
10.93
13.87
23.59
13.74
12.60
47
1.449
D/E ratiox
1.558
1.579
1.443
1.365
1.340
1.413
1.518
1.566
1.619
1.521
0.879
1.521
1.519
29
148.3
Enterprise valueRM M
70.72
73.91
80.52
70.61
71.61
66.67
70.65
65.82
68.56
72.68
141.1
0.30%
0.46%
6
42.17
LT debtRM M
144.3
147.9
163.1
161.4
173.7
196.8
192.8
200.8
213.6
217.8
189.3
4.63%
3.51%
44
Cost of revenue
2.62%
1.01×
Operating expenses
2.55%
1.00×