39.50
RevenueRM M
251.7
250.8
248.9
245.2
251.2
253.9
256.3
259.8
261.3
257.5
41.97
0.50%
0.38%
40
20.53
Revenue growth%
14.18
12.48
13.49
13.00
10.97
9.82
12.52
12.59
12.59
14.49
5.16
12.59
12.59
86
29.31
Gross margin%
22.15
23.66
25.05
25.98
28.82
28.75
26.28
26.09
28.50
30.76
20.91
28.50
26.18
76
7.43
Operating margin%
7.33
7.79
7.42
8.52
8.31
5.38
3.87
4.23
5.05
3.88
18.55
4.23
6.35
13
4.25
Net margin%
19.68
21.07
22.24
23.69
21.21
22.09
24.09
26.27
26.29
27.27
14.76
26.27
22.97
38
14.72
P/E ratio (avg)x
11.36
12.17
11.47
10.28
11.11
10.45
10.38
9.014
8.443
9.136
17.32
9.136
10.42
26
11.49
EV/EBITx
25.26
24.49
26.01
25.29
23.89
23.68
23.75
24.53
25.70
26.07
6.431
24.53
24.90
55
24.99
FCF yield (avg)%
21.96
19.84
19.95
18.79
16.55
15.60
16.84
15.57
16.76
17.97
12.78
16.76
17.41
27
3.99
FCF margin%
23.18
20.50
18.97
17.90
18.22
17.98
19.11
16.36
14.22
13.75
25.20
16.36
18.10
76
1.544
FCF / Net incomex
2.293
2.273
2.446
2.786
2.673
3.072
3.071
3.375
3.998
4.395
0.648
3.375
2.928
12
21.56
ROIC%
26.76
27.80
25.94
24.48
23.78
23.94
22.99
21.62
21.27
20.35
19.29
21.62
23.86
52
8.52
Return on equity%
31.38
32.03
31.88
34.22
33.20
30.68
30.54
31.81
33.15
33.89
28.46
31.81
31.95
45
27.16
Return on assets%
8.47
9.60
7.20
10.14
12.31
11.33
9.00
7.64
7.06
9.71
23.82
9.00
9.30
22
0.06
EPSRM
0.08
0.08
0.08
0.08
0.08
0.09
0.11
0.12
0.14
0.14
0.07
11.55%
7.03%
—
21.15
EPS growth%
7.63
6.30
5.48
8.03
9.39
11.13
9.90
9.35
7.89
10.39
6.39
9.90
8.69
41
0.07
Bookvalue per shRM
0.06
0.06
0.06
0.06
0.06
0.05
0.04
0.04
0.04
0.04
0.11
(10.20%)
(6.04%)
—
0.04
FCF per shareRM
0.13
0.13
0.12
0.13
0.14
0.14
0.16
0.17
0.19
0.19
0.07
6.74%
5.68%
—
0.05
Dividend per shRM
0.08
0.07
0.08
0.09
0.08
0.08
0.09
0.08
0.08
0.07
0.10
(3.64%)
(0.55%)
—
12.28
Div yield (avg)%
23.13
25.07
23.40
25.51
24.15
21.51
19.78
17.24
17.90
17.82
10.74
17.90
22.32
78
6.86
Payout ratio%
9.98
7.05
6.44
3.54
0.79
1.07
1.88
0.40
3.27
2.60
21.78
1.88
2.94
84
0.578
Shares (diluted)B
0.941
0.993
1.066
1.220
1.441
1.546
1.818
1.988
1.950
2.279
0.561
9.60%
10.95%
23
9.75
Buyback yield%
13.02
12.62
12.11
14.51
15.81
17.69
16.23
17.68
18.57
17.10
7.46
17.68
16.02
9
1.669
D/E ratiox
0.985
0.928
1.010
0.991
1.044
0.920
0.997
0.980
0.889
0.878
1.703
0.920
0.983
57
130.3
Enterprise valueRM M
245.7
255.1
252.7
274.7
272.1
272.7
293.4
298.7
335.6
355.5
26.58
5.49%
3.19%
77
151.0
LT debtRM M
42.76
46.58
54.27
60.07
65.33
71.66
79.81
81.88
87.29
95.10
167.0
7.80%
8.86%
7
Cost of revenue
0.59%
1.02×
Operating expenses
0.54%
1.02×
Cash and investments
17.19%
Property and equipment
15.11%