98.01
RevenueRM M
143.2
150.2
158.2
162.4
168.9
175.6
180.8
185.5
191.6
205.4
108.5
3.99%
4.24%
59
15.97
Revenue growth%
20.86
17.93
15.88
14.90
13.98
13.97
11.77
10.82
7.94
7.48
15.29
10.82
13.98
50
15.87
Gross margin%
18.73
20.00
21.11
18.81
20.31
20.57
20.39
22.11
22.10
19.98
19.32
20.57
20.35
85
21.31
Operating margin%
8.72
6.76
7.67
6.31
8.28
7.91
8.82
6.43
5.71
6.44
22.97
6.44
7.22
73
9.07
Net margin%
21.65
23.86
23.38
22.09
23.15
25.54
27.07
24.63
23.06
25.90
22.46
25.54
23.62
45
21.89
P/E ratio (avg)x
14.79
15.26
15.67
13.21
12.81
13.03
12.15
11.93
10.58
9.671
32.32
11.93
12.92
48
11.06
EV/EBITx
30.76
35.12
34.16
35.47
35.21
36.23
39.73
42.97
39.68
41.25
12.73
39.73
35.85
52
10.15
FCF yield (avg)%
19.92
17.28
19.25
19.21
20.30
22.50
22.73
23.55
25.32
26.51
6.39
23.55
21.40
57
15.97
FCF margin%
8.16
9.37
6.66
6.16
3.66
3.68
4.49
2.27
3.00
0.41
4.70
3.00
4.09
78
1.377
FCF / Net incomex
0.244
0.256
0.264
0.299
0.282
0.320
0.363
0.341
0.318
0.307
0.426
0.320
0.303
56
7.38
ROIC%
21.15
21.61
21.57
19.77
18.30
18.31
15.95
18.33
17.48
17.24
10.32
17.48
18.32
25
3.57
Return on equity%
8.93
11.82
11.61
12.28
10.83
10.09
7.62
6.67
4.14
1.21
13.83
6.67
9.51
32
24.00
Return on assets%
8.84
7.37
7.18
6.47
8.49
8.65
8.55
9.82
11.75
12.54
13.94
9.82
8.60
67
0.02
EPSRM
0.05
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.02
0.46%
(3.61%)
—
27.20
EPS growth%
23.68
24.08
24.65
24.73
27.59
30.31
27.67
27.34
27.21
27.65
21.23
27.65
27.28
54
0.02
Bookvalue per shRM
0.05
0.04
0.05
0.05
0.06
0.06
0.06
0.05
0.05
0.05
0.02
(3.26%)
(0.90%)
—
0.07
FCF per shareRM
0.08
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.08
0.22%
(3.31%)
—
0.02
Dividend per shRM
0.06
0.07
0.07
0.08
0.08
0.07
0.07
0.07
0.07
0.06
0.07
(4.09%)
0.87%
—
23.04
Div yield (avg)%
22.04
21.07
21.52
20.99
19.27
17.38
17.10
15.33
16.44
17.81
5.56
17.10
18.54
52
8.31
Payout ratio%
12.69
11.85
13.17
10.62
9.52
7.67
4.90
7.15
5.25
4.46
20.58
5.25
8.59
23
436.5
Shares (diluted)M
445.3
406.1
386.0
413.6
382.1
353.0
308.1
276.1
278.3
262.6
446.4
(7.23%)
(5.27%)
65
27.74
Buyback yield%
19.29
16.48
15.78
18.20
18.76
16.72
17.22
16.04
15.23
12.41
13.03
16.04
16.60
66
1.494
D/E ratiox
1.979
1.885
1.884
1.995
2.215
2.249
2.342
2.309
2.508
2.707
0.748
2.342
2.232
27
7.858
Enterprise valueRM M
19.71
19.88
18.89
19.50
19.86
18.62
18.64
18.80
17.53
19.09
129.9
(0.79%)
1.16%
90
114.0
LT debtRM M
207.6
211.8
244.8
293.1
329.8
342.2
351.5
383.0
454.0
443.0
15.88
6.08%
8.89%
89
Cost of revenue
4.34%
1.01×
Operating expenses
3.99%
0.98×