107.9
RevenueRM M
169.5
178.0
188.9
196.7
208.0
215.5
223.4
238.9
254.5
268.3
120.1
5.23%
4.97%
91
8.86
Revenue growth%
10.83
10.90
11.27
8.62
8.55
7.75
8.92
7.91
8.68
10.36
7.68
8.68
8.80
79
27.32
Gross margin%
16.31
14.66
13.44
14.60
11.91
13.64
15.15
13.70
11.19
10.95
9.66
13.64
13.67
51
7.93
Operating margin%
6.27
5.96
7.49
6.90
9.86
8.39
9.33
9.08
8.49
10.98
22.80
9.08
8.44
60
4.55
Net margin%
10.17
12.95
15.42
17.25
20.07
19.87
20.95
22.68
24.24
22.83
25.76
22.68
19.97
61
23.57
P/E ratio (avg)x
22.55
22.61
26.56
31.52
30.80
31.37
33.23
34.20
38.30
36.64
12.93
34.20
31.44
42
30.66
EV/EBITx
8.384
9.153
10.22
10.76
11.92
11.53
13.42
14.62
14.81
14.16
11.17
14.16
11.72
62
7.88
FCF yield (avg)%
9.93
11.49
13.76
15.32
13.54
13.55
11.58
10.52
10.18
10.28
4.69
10.52
11.54
63
2.99
FCF margin%
9.64
9.80
7.45
9.38
12.05
9.65
10.97
12.32
12.87
10.80
27.69
10.97
10.30
71
0.937
FCF / Net incomex
2.226
2.446
2.273
2.431
2.339
2.684
2.939
2.929
2.949
3.312
1.538
2.939
2.565
45
5.81
ROIC%
28.12
26.46
26.97
29.23
28.82
28.24
26.79
24.32
22.84
25.07
19.28
25.07
26.88
12
27.39
Return on equity%
11.14
11.72
10.83
9.98
8.22
6.56
3.97
4.46
5.01
3.63
15.67
4.46
7.39
59
3.39
Return on assets%
4.38
2.37
1.33
1.25
0.40
0.40
2.93
4.19
4.56
4.69
21.30
4.19
2.65
67
0.10
EPSRM
0.08
0.09
0.10
0.09
0.09
0.10
0.12
0.13
0.13
0.13
0.10
7.99%
6.70%
—
26.36
EPS growth%
4.07
2.54
0.40
0.64
1.49
0.51
1.84
3.45
5.79
3.16
17.68
3.16
2.19
34
0.07
Bookvalue per shRM
0.17
0.17
0.18
0.18
0.20
0.23
0.24
0.25
0.26
0.28
0.11
6.91%
6.27%
—
0.06
FCF per shareRM
0.06
0.07
0.07
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.12
4.39%
1.69%
—
0.05
Dividend per shRM
0.10
0.11
0.13
0.15
0.15
0.17
0.18
0.18
0.21
0.24
0.09
9.63%
10.31%
—
28.47
Div yield (avg)%
29.73
32.17
29.65
32.64
29.70
30.57
30.73
28.84
30.18
30.59
9.58
30.57
30.37
52
29.43
Payout ratio%
6.37
8.01
8.06
7.66
5.05
7.69
7.35
7.04
5.11
4.54
21.34
7.04
7.19
60
0.968
Shares (diluted)B
1.278
1.184
1.257
1.366
1.477
1.383
1.403
1.568
1.470
1.520
0.949
0.57%
2.69%
45
4.95
Buyback yield%
29.78
28.40
29.27
30.61
30.96
31.50
31.76
33.29
31.12
30.10
5.23
31.50
30.78
35
0.251
D/E ratiox
2.527
2.864
2.931
3.101
3.337
3.815
4.123
4.832
4.900
5.210
1.518
4.832
3.576
83
194.8
Enterprise valueRM M
226.2
227.5
250.7
272.5
281.4
323.6
333.9
375.3
430.9
489.3
287.8
11.70%
9.45%
74
190.6
LT debtRM M
383.5
405.5
379.9
380.8
397.9
381.1
369.0
371.3
371.4
415.2
309.8
0.85%
1.93%
57
Cost of revenue
5.00%
1.00×
Operating expenses
4.89%
0.99×
Goodwill & intangibles
17.05%