167.7
RevenueRM M
241.0
242.5
246.4
254.6
265.5
273.4
272.3
275.5
285.8
287.3
175.4
1.59%
2.18%
12
15.98
Revenue growth%
13.93
14.41
14.02
12.20
12.93
10.72
11.41
14.24
14.14
15.88
11.67
14.14
13.97
23
25.24
Gross margin%
9.07
7.71
6.87
8.81
10.25
13.24
14.63
16.77
16.10
13.77
21.83
14.63
11.75
91
22.65
Operating margin%
27.31
25.91
25.70
26.91
29.80
32.19
29.81
32.00
33.64
34.84
17.74
32.19
29.81
65
24.92
Net margin%
24.17
23.47
21.12
22.37
20.98
21.15
18.94
17.69
15.83
15.15
8.02
17.69
21.05
9
19.46
P/E ratio (avg)x
20.12
21.23
20.82
19.43
20.11
20.19
18.69
18.80
18.10
18.08
25.72
18.69
19.77
39
35.96
EV/EBITx
24.32
27.58
30.18
30.10
34.01
34.74
37.65
43.56
46.96
53.66
34.59
43.56
34.38
85
18.92
FCF yield (avg)%
21.13
22.75
21.21
21.36
21.83
19.23
17.72
15.99
18.47
19.53
5.71
18.47
20.33
8
2.08
FCF margin%
19.67
22.47
23.85
24.32
25.66
27.70
30.58
30.67
32.53
31.86
21.88
30.67
26.68
7
0.617
FCF / Net incomex
1.171
1.273
1.266
1.365
1.461
1.354
1.494
1.665
1.524
1.407
1.746
1.494
1.386
83
18.96
ROIC%
5.82
4.71
3.82
1.84
2.30
4.52
3.44
4.53
2.05
2.75
12.31
3.44
3.63
8
16.11
Return on equity%
22.37
22.17
22.28
20.79
20.37
21.78
18.93
21.82
23.27
26.01
24.09
21.82
21.99
35
22.37
Return on assets%
24.23
26.74
28.05
30.07
32.25
33.24
33.85
34.04
36.44
35.93
20.04
34.04
32.74
7
0.07
EPSRM
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
6.81%
3.75%
—
17.77
EPS growth%
9.52
9.74
7.86
8.44
6.57
5.00
5.95
5.86
5.37
6.78
15.58
5.86
6.68
21
0.18
Bookvalue per shRM
0.23
0.23
0.23
0.21
0.24
0.27
0.24
0.23
0.26
0.24
0.04
0.17%
0.24%
—
0.09
FCF per shareRM
0.07
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.22
(3.74%)
(6.48%)
—
0.17
Dividend per shRM
0.17
0.17
0.18
0.20
0.23
0.25
0.27
0.27
0.25
0.24
0.09
1.02%
3.27%
—
16.50
Div yield (avg)%
34.77
34.43
31.96
34.78
32.40
33.56
31.92
31.07
30.93
29.40
13.55
31.07
32.18
93
10.42
Payout ratio%
35.02
37.00
35.23
37.49
39.08
40.14
39.71
37.54
39.77
40.21
24.00
39.77
38.31
28
618.3
Shares (diluted)M
498.6
545.7
480.7
471.6
458.9
444.0
443.8
398.1
410.3
391.4
623.0
(3.13%)
(3.03%)
51
16.03
Buyback yield%
6.71
5.68
8.64
9.69
10.98
10.83
12.66
11.08
12.70
10.52
19.48
11.08
10.67
58
0.900
D/E ratiox
0.962
1.063
1.003
0.886
0.903
0.880
0.902
0.893
0.837
0.765
1.386
0.880
0.898
60
268.5
Enterprise valueRM M
70.22
75.83
66.43
58.59
63.42
56.41
54.46
58.68
56.56
48.77
86.01
(5.12%)
(3.82%)
48
258.2
LT debtRM M
175.4
186.2
204.0
198.8
211.8
213.5
242.1
254.5
269.5
318.9
260.1
8.53%
6.22%
48
Cost of revenue
2.21%
1.00×
Operating expenses
2.99%
1.08×
Goodwill & intangibles
18.77%
Spread over hurdle
39.66%