337.6
RevenueRM M
222.3
235.8
249.1
258.5
269.0
277.4
294.7
304.6
313.1
320.9
370.7
3.60%
4.17%
71
16.14
Revenue growth%
16.10
18.83
19.99
21.11
21.86
22.19
24.16
24.04
23.90
26.32
13.85
24.04
22.02
77
11.83
Gross margin%
7.11
8.88
7.33
5.99
5.47
2.48
5.45
7.49
8.27
8.83
20.46
7.49
7.22
15
20.98
Operating margin%
7.32
7.67
5.37
7.81
10.28
12.24
10.48
10.94
13.60
16.25
29.02
12.24
10.38
91
7.72
Net margin%
24.40
26.19
28.14
28.64
30.85
30.56
33.35
31.26
33.24
32.83
22.31
32.83
30.70
49
35.21
P/E ratio (avg)x
17.21
15.07
15.49
15.90
14.01
13.67
13.50
11.64
10.37
10.97
31.38
11.64
13.84
47
36.54
EV/EBITx
11.00
10.58
9.743
10.05
10.74
9.970
9.179
8.995
9.758
10.54
16.52
9.758
10.01
82
8.87
FCF yield (avg)%
26.91
27.27
24.68
24.65
23.01
24.23
22.55
22.25
20.46
17.52
22.23
22.25
23.62
8
8.68
FCF margin%
12.58
14.19
13.95
14.14
13.13
11.35
12.59
9.60
9.14
11.29
15.98
11.29
12.59
60
1.208
FCF / Net incomex
0.507
0.477
0.478
0.455
0.426
0.404
0.344
0.342
0.315
0.307
0.489
0.342
0.415
25
6.26
ROIC%
3.24
0.58
1.15
3.41
2.60
5.01
5.37
7.21
5.91
3.45
7.27
5.37
3.43
77
24.99
Return on equity%
8.86
9.33
7.04
7.18
8.50
9.26
9.22
8.05
6.85
6.55
10.10
8.05
8.27
63
8.95
Return on assets%
16.69
16.37
17.35
14.54
13.57
11.12
12.72
12.85
11.00
9.14
13.27
11.12
13.21
46
0.33
EPSRM
0.16
0.19
0.20
0.22
0.22
0.25
0.28
0.29
0.35
0.38
0.37
11.75%
8.89%
—
12.81
EPS growth%
9.54
7.60
6.82
4.45
2.35
0.87
0.40
0.40
0.40
0.46
26.01
0.40
1.61
82
0.29
Bookvalue per shRM
0.22
0.24
0.23
0.24
0.24
0.24
0.25
0.27
0.29
0.30
0.35
4.05%
1.57%
—
0.15
FCF per shareRM
0.29
0.30
0.28
0.26
0.27
0.26
0.28
0.29
0.27
0.23
0.19
(2.84%)
(2.13%)
—
0.42
Dividend per shRM
0.23
0.19
0.17
0.15
0.14
0.13
0.13
0.14
0.13
0.13
0.40
(0.64%)
(5.26%)
—
12.23
Div yield (avg)%
0.40
0.40
0.41
1.08
1.81
4.68
1.78
0.63
2.81
5.15
25.01
2.81
1.43
15
23.78
Payout ratio%
16.78
19.56
18.86
21.16
19.03
16.54
16.79
14.53
17.44
16.44
20.53
16.54
17.11
31
0.609
Shares (diluted)B
0.869
0.953
1.043
1.022
1.125
1.184
1.273
1.399
1.647
1.907
0.587
11.14%
9.58%
46
15.81
Buyback yield%
1.19
0.40
2.02
4.04
6.42
7.84
8.10
6.80
4.11
3.66
8.66
6.80
4.07
83
1.642
D/E ratiox
1.645
1.592
1.477
1.456
1.432
1.358
1.421
1.324
1.468
1.359
0.153
1.359
1.444
21
0.181
Enterprise valueRM B
0.521
0.600
0.673
0.783
0.851
0.908
1.062
1.183
1.355
1.404
0.274
10.54%
10.40%
12
0.202
LT debtRM B
0.737
0.877
0.949
1.069
1.219
1.353
1.487
1.513
1.548
1.675
0.317
6.56%
10.56%
20
Cost of revenue
3.83%
0.97×
Operating expenses
4.91%
1.07×
Goodwill & intangibles
18.11%
Cash and investments
17.34%