47.18
RevenueRM M
172.9
181.5
185.3
193.5
199.6
204.4
210.6
215.2
218.3
230.0
52.04
2.88%
3.42%
52
6.40
Revenue growth%
17.33
18.14
15.84
14.38
13.96
13.19
13.71
11.02
10.98
12.40
27.60
12.40
13.84
58
7.05
Gross margin%
18.03
17.87
16.92
18.85
20.51
22.02
20.15
18.87
15.92
15.70
3.94
18.87
18.44
56
25.78
Operating margin%
22.21
24.64
24.30
22.68
25.07
24.30
25.43
28.10
29.16
29.86
22.79
28.10
24.85
42
10.62
Net margin%
6.80
7.74
6.45
8.10
10.83
13.14
11.36
10.49
11.91
13.41
8.43
11.91
10.66
62
35.20
P/E ratio (avg)x
35.25
29.98
27.21
28.15
30.40
25.98
26.39
23.67
23.05
22.49
21.83
23.67
26.80
75
25.64
EV/EBITx
35.15
38.40
36.23
36.46
39.44
37.37
43.31
44.18
51.18
59.09
16.78
44.18
38.92
45
4.60
FCF yield (avg)%
15.01
15.06
13.09
10.47
10.82
10.30
11.65
11.69
14.51
15.20
15.46
11.69
12.39
37
26.36
FCF margin%
27.28
29.72
28.29
25.31
26.92
27.37
29.97
32.96
30.64
33.37
2.87
30.64
29.01
89
0.207
FCF / Net incomex
1.610
1.660
1.554
1.527
1.616
1.702
1.954
2.243
2.103
2.187
0.497
2.103
1.681
13
17.18
ROIC%
25.91
27.65
26.38
25.41
25.49
25.59
23.77
24.20
21.78
23.45
17.89
23.77
25.45
90
12.49
Return on equity%
8.82
8.79
7.63
6.85
5.53
7.49
9.16
6.89
4.01
2.20
8.28
6.89
7.19
90
13.49
Return on assets%
18.65
18.93
21.13
20.75
22.57
19.66
17.54
18.35
16.47
19.30
18.64
18.35
19.11
90
0.03
EPSRM
0.08
0.09
0.09
0.09
0.10
0.11
0.10
0.10
0.10
0.11
0.03
2.84%
2.20%
—
18.22
EPS growth%
13.99
12.73
14.88
12.81
10.81
9.36
9.40
10.80
8.55
7.29
24.16
9.36
10.80
91
0.07
Bookvalue per shRM
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.12
(4.09%)
(3.13%)
—
0.11
FCF per shareRM
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.09
6.20%
6.39%
—
0.04
Dividend per shRM
0.08
0.09
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.04
(1.87%)
(1.06%)
—
23.66
Div yield (avg)%
12.61
14.44
16.96
15.76
17.69
18.93
17.72
15.30
17.35
20.03
6.55
17.72
17.16
59
5.09
Payout ratio%
3.79
4.86
5.22
6.69
8.21
8.30
8.37
10.24
12.63
11.86
25.33
10.24
8.25
35
1.389
Shares (diluted)B
1.768
1.924
2.170
2.387
2.440
2.783
2.903
2.980
2.895
2.917
1.365
3.64%
5.72%
71
23.47
Buyback yield%
17.06
19.79
22.06
19.50
22.33
23.80
21.64
21.06
21.27
24.10
25.60
21.64
21.46
28
0.429
D/E ratiox
0.521
0.471
0.518
0.572
0.555
0.596
0.596
0.554
0.580
0.536
1.637
0.580
0.555
42
37.40
Enterprise valueRM M
71.01
72.82
82.83
85.46
94.34
94.08
93.34
100.1
100.8
118.0
116.0
4.57%
6.57%
19
205.0
LT debtRM M
100.6
94.35
94.39
98.90
89.85
79.17
71.91
75.83
79.42
76.26
86.48
(3.23%)
(2.60%)
95
Cost of revenue
3.80%
1.04×
Operating expenses
2.79%
0.94×
Spread over hurdle
60.02%