41.36
RevenueRM M
88.11
94.83
101.1
108.8
113.7
118.8
126.4
135.8
145.1
153.7
43.55
6.21%
6.19%
93
27.43
Revenue growth%
9.53
10.71
12.53
10.62
9.04
8.36
10.27
11.74
9.62
10.19
7.80
10.19
10.23
25
24.96
Gross margin%
23.07
21.40
19.19
19.24
17.18
17.29
18.53
17.37
15.37
15.53
26.11
17.29
17.95
82
10.22
Operating margin%
22.93
24.16
23.77
23.64
22.77
20.95
22.99
20.99
19.17
20.99
4.63
20.99
22.85
18
18.85
Net margin%
19.29
19.67
19.28
22.16
19.78
22.30
23.15
20.75
19.10
19.07
9.64
20.75
19.73
21
10.05
P/E ratio (avg)x
19.10
19.46
21.08
22.28
20.36
20.80
19.26
21.14
21.52
21.65
29.63
21.14
20.94
23
36.85
EV/EBITx
8.430
7.699
7.341
7.646
7.203
7.162
6.731
6.975
6.398
7.142
17.77
6.975
7.183
90
9.62
FCF yield (avg)%
15.95
13.31
13.53
13.18
15.00
13.09
16.05
17.65
18.80
16.75
25.24
16.75
15.47
79
15.24
FCF margin%
16.02
15.98
18.91
20.88
22.03
22.89
22.15
19.78
22.46
24.73
10.52
22.46
21.45
51
1.795
FCF / Net incomex
0.603
0.672
0.744
0.836
0.828
0.747
0.777
0.724
0.749
0.825
1.661
0.749
0.748
90
16.00
ROIC%
10.90
8.06
5.29
3.55
5.49
3.03
0.75
1.45
3.82
2.70
11.76
2.70
3.68
66
5.22
Return on equity%
21.03
19.91
20.58
19.20
20.03
17.71
19.27
21.82
23.67
25.43
25.78
21.82
20.30
90
14.88
Return on assets%
12.48
13.66
15.55
14.33
13.88
15.62
18.21
16.14
16.52
19.43
21.66
16.52
15.59
69
0.34
EPSRM
0.39
0.37
0.39
0.35
0.35
0.31
0.32
0.34
0.33
0.36
0.35
0.36%
0.20%
—
26.06
EPS growth%
30.06
29.80
28.35
30.87
29.36
30.28
29.14
30.41
30.74
28.63
13.93
30.28
29.93
46
0.24
Bookvalue per shRM
0.40
0.40
0.45
0.51
0.48
0.47
0.49
0.49
0.48
0.52
0.34
1.28%
1.97%
—
0.17
FCF per shareRM
0.51
0.55
0.55
0.62
0.73
0.74
0.76
0.77
0.85
0.96
0.35
5.76%
8.59%
—
0.36
Dividend per shRM
0.32
0.38
0.44
0.51
0.59
0.70
0.74
0.84
1.00
1.12
0.10
13.70%
14.58%
—
15.89
Div yield (avg)%
18.42
17.67
19.36
17.66
18.74
19.27
17.36
19.58
18.49
16.74
20.63
18.49
18.45
36
11.20
Payout ratio%
24.98
27.24
26.95
24.29
24.75
26.38
25.42
25.97
23.59
24.89
20.43
25.42
25.20
50
240.3
Shares (diluted)M
222.1
227.8
236.6
215.0
224.1
218.3
200.8
173.3
171.5
157.4
237.0
(6.83%)
(3.89%)
43
5.17
Buyback yield%
22.21
23.62
24.96
23.43
21.80
24.16
22.42
20.69
19.39
17.26
2.00
20.69
22.32
38
1.116
D/E ratiox
1.619
1.555
1.361
1.190
1.041
1.109
1.058
0.984
0.877
0.769
1.741
0.984
1.083
38
37.15
Enterprise valueRM M
33.62
33.08
33.83
33.45
36.49
35.63
38.04
36.41
37.31
41.21
79.93
2.46%
3.22%
93
18.42
LT debtRM M
128.6
132.2
150.0
141.7
153.4
163.1
166.4
163.8
161.9
157.1
118.7
0.48%
1.56%
75
Cost of revenue
6.09%
0.99×
Operating expenses
7.44%
1.12×
Goodwill & intangibles
18.00%
Cash and investments
16.26%