78.47
RevenueRM M
157.8
162.8
170.9
176.8
181.3
191.5
199.0
209.9
214.5
224.9
85.48
4.41%
4.10%
80
8.12
Revenue growth%
14.81
12.43
14.72
13.58
15.71
14.64
13.44
13.77
14.82
16.95
14.21
14.64
14.68
34
13.61
Gross margin%
15.42
17.57
17.90
16.78
17.75
14.78
13.51
13.59
11.54
8.97
22.49
13.51
15.10
12
10.74
Operating margin%
21.24
21.72
19.98
20.35
18.64
19.39
17.70
19.94
17.47
16.20
15.48
17.70
19.66
59
3.61
Net margin%
6.45
3.46
5.15
4.67
3.02
4.35
2.10
3.66
2.82
1.97
19.93
2.82
3.56
19
11.86
P/E ratio (avg)x
28.00
27.54
24.07
23.65
25.03
21.65
23.41
21.11
22.16
22.17
8.688
22.16
23.53
64
10.14
EV/EBITx
52.75
60.37
60.04
63.27
73.27
72.57
79.68
76.60
76.69
84.51
24.94
76.69
72.92
6
5.08
FCF yield (avg)%
9.81
10.04
12.33
14.18
14.94
15.85
17.42
16.56
17.69
19.83
16.30
17.42
15.40
19
5.75
FCF margin%
5.32
6.17
4.37
6.59
4.36
1.50
0.40
0.40
0.40
0.40
5.26
0.40
2.93
36
0.880
FCF / Net incomex
0.557
0.527
0.489
0.483
0.491
0.478
0.462
0.469
0.469
0.432
1.613
0.469
0.481
51
14.17
ROIC%
12.99
11.27
13.68
14.78
16.71
14.27
13.53
11.31
11.55
14.30
15.71
13.53
13.60
47
7.14
Return on equity%
6.37
7.10
4.50
5.75
4.43
2.40
0.40
0.40
0.40
1.97
8.31
0.40
3.41
25
8.02
Return on assets%
1.22
2.67
4.36
6.82
7.51
5.39
2.67
3.28
1.64
2.07
22.50
2.67
2.97
90
0.05
EPSRM
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.06
0.06
0.06
0.05
2.16%
3.16%
—
3.46
EPS growth%
9.30
7.97
6.39
8.75
11.63
12.64
12.99
13.60
11.10
13.67
12.31
12.99
11.37
46
0.03
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(2.77%)
1.13%
—
0.01
FCF per shareRM
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.01
2.09%
2.76%
—
0.06
Dividend per shRM
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.04
2.08%
2.13%
—
17.35
Div yield (avg)%
29.33
31.01
31.70
30.90
29.12
26.78
25.36
28.23
26.70
28.47
25.22
26.78
28.79
52
17.27
Payout ratio%
15.52
16.29
15.03
17.10
19.67
16.77
16.49
18.41
17.13
19.87
15.62
17.13
16.93
86
0.718
Shares (diluted)B
0.909
1.036
1.011
0.927
0.851
0.967
0.891
0.916
0.848
0.877
0.723
0.61%
0.79%
75
26.79
Buyback yield%
2.02
0.40
1.09
3.39
2.52
3.65
5.33
3.23
3.38
6.16
6.14
3.65
3.30
93
1.134
D/E ratiox
0.655
0.630
0.702
0.799
0.853
0.906
0.943
1.098
1.219
1.287
0.329
1.098
0.880
70
49.23
Enterprise valueRM M
117.7
116.8
111.5
105.8
113.0
116.3
123.8
145.5
169.6
169.6
160.7
8.46%
5.04%
56
105.3
LT debtRM M
172.5
181.2
195.3
170.9
177.9
174.3
171.2
159.2
159.5
167.8
174.3
(1.17%)
(0.76%)
34
Cost of revenue
4.15%
1.00×
Operating expenses
4.28%
1.02×
Property and equipment
20.09%
Goodwill & intangibles
17.15%