315.6
RevenueRM M
339.3
345.1
348.4
351.4
354.2
357.5
365.1
365.0
358.3
360.1
334.2
0.33%
0.73%
32
17.66
Revenue growth%
3.21
2.35
2.16
2.24
1.18
0.40
0.40
0.40
0.40
0.64
5.56
0.40
0.91
50
24.54
Gross margin%
8.17
7.77
7.74
4.94
3.76
4.94
3.66
3.90
4.09
3.02
11.04
3.90
4.51
68
23.73
Operating margin%
3.66
4.68
7.05
6.45
5.02
2.93
0.56
0.40
1.62
0.40
14.78
0.56
3.30
43
20.05
Net margin%
22.29
22.56
21.34
20.90
21.56
21.81
19.69
20.39
19.52
21.99
9.94
20.39
21.45
53
28.26
P/E ratio (avg)x
29.34
29.36
33.09
35.92
39.76
41.80
45.74
46.68
53.01
58.21
21.10
46.68
40.78
8
29.52
EV/EBITx
15.31
15.13
14.22
14.76
15.83
15.85
16.57
15.75
17.26
16.61
12.91
16.57
15.79
6
25.85
FCF yield (avg)%
26.24
26.92
28.43
27.87
28.22
30.98
33.83
32.50
31.93
33.46
19.63
32.50
29.70
30
17.07
FCF margin%
11.79
9.44
10.71
12.60
9.77
11.70
14.44
16.16
13.34
16.16
27.59
14.44
12.20
94
1.101
FCF / Net incomex
0.162
0.156
0.146
0.140
0.159
0.168
0.156
0.179
0.196
0.203
0.317
0.179
0.161
69
19.07
ROIC%
5.77
7.57
10.01
12.54
10.37
10.89
8.92
8.80
11.66
12.94
28.98
10.89
10.19
22
28.73
Return on equity%
6.52
6.94
7.48
9.91
11.89
9.76
7.55
7.63
8.03
8.21
24.70
8.03
7.83
17
23.36
Return on assets%
10.45
11.28
11.64
10.16
7.17
6.16
5.41
7.01
9.07
6.35
17.39
6.35
8.12
27
1.57
EPSRM
2.26
2.41
2.58
2.74
2.90
3.07
2.69
2.55
2.41
2.62
1.74
(2.03%)
2.18%
—
19.41
EPS growth%
14.21
16.76
16.17
16.51
15.25
12.27
11.53
10.80
12.15
9.42
26.87
11.53
13.24
92
1.44
Bookvalue per shRM
0.61
0.63
0.66
0.59
0.53
0.51
0.55
0.53
0.55
0.59
1.19
2.42%
0.35%
—
0.82
FCF per shareRM
0.91
0.94
0.83
0.84
0.90
0.81
0.79
0.76
0.77
0.68
1.90
(5.40%)
(3.58%)
—
0.88
Dividend per shRM
1.87
2.14
2.31
2.68
2.55
2.74
3.07
3.23
3.53
3.54
1.05
6.79%
7.81%
—
16.67
Div yield (avg)%
26.80
28.37
30.73
32.91
31.55
29.96
30.62
30.27
33.10
31.16
27.18
30.62
30.67
13
20.48
Payout ratio%
6.41
6.83
9.12
6.80
8.51
8.40
7.59
7.01
9.26
7.76
8.29
7.76
7.67
54
92.84
Shares (diluted)M
91.13
86.84
87.12
88.12
81.81
84.74
87.32
92.81
93.54
88.33
89.16
1.55%
0.04%
25
12.02
Buyback yield%
25.65
24.10
26.73
27.58
27.63
29.13
31.15
33.24
30.52
29.67
12.71
30.52
28.38
78
0.693
D/E ratiox
1.828
1.907
2.068
2.080
2.087
1.900
1.964
2.032
1.983
2.149
1.527
1.983
2.007
22
393.6
Enterprise valueRM M
68.98
82.27
89.92
96.93
113.4
130.6
156.1
179.1
205.1
236.2
38.07
15.81%
13.23%
48
289.9
LT debtRM M
431.9
475.2
493.1
566.9
607.1
732.4
795.4
853.7
834.5
829.8
29.99
6.45%
7.15%
39
Cost of revenue
0.54%
0.98×
Operating expenses
1.17%
1.04×
Cash and investments
19.15%