341.9
RevenueRM M
167.3
183.7
202.7
224.5
241.0
263.6
289.6
315.3
337.9
358.4
381.9
8.26%
8.98%
15
7.29
Revenue growth%
12.20
12.24
11.24
13.79
14.24
13.61
13.31
14.50
14.81
16.67
25.94
14.50
13.70
95
15.48
Gross margin%
26.85
24.56
24.79
22.18
25.03
23.16
23.96
26.30
23.39
23.04
12.25
23.39
24.26
94
6.04
Operating margin%
9.12
9.63
11.60
10.28
9.44
7.72
8.52
6.29
4.04
1.95
7.26
6.29
8.82
80
20.09
Net margin%
12.84
11.28
13.79
10.82
9.13
7.68
6.98
4.01
4.25
3.46
29.03
4.25
8.41
21
8.631
P/E ratio (avg)x
35.79
41.36
48.43
47.88
47.47
45.46
50.81
55.47
55.49
55.96
35.03
55.47
48.15
36
34.48
EV/EBITx
36.73
41.59
41.89
42.77
40.20
40.49
39.09
36.94
36.41
38.37
33.11
38.37
39.65
88
19.70
FCF yield (avg)%
9.53
6.97
6.18
7.49
4.59
7.05
4.15
6.86
4.33
7.20
19.67
6.86
6.91
79
10.94
FCF margin%
30.53
29.03
29.82
32.58
34.30
32.00
29.57
27.87
25.10
27.22
16.84
27.87
29.69
60
0.387
FCF / Net incomex
0.585
0.506
0.546
0.516
0.441
0.463
0.411
0.450
0.411
0.432
1.145
0.432
0.456
56
27.61
ROIC%
6.30
6.38
6.73
4.72
2.43
4.29
6.47
3.96
4.58
5.90
6.71
4.58
5.31
49
5.79
Return on equity%
0.62
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.38
13.60
0.40
0.40
11
26.13
Return on assets%
30.06
30.71
28.89
27.61
26.29
23.65
22.04
21.05
19.11
17.70
24.71
21.05
24.97
29
0.24
EPSRM
0.18
0.17
0.17
0.18
0.20
0.20
0.22
0.22
0.22
0.26
0.26
4.98%
3.59%
—
3.90
EPS growth%
26.71
29.04
30.29
27.37
28.41
25.87
25.44
24.22
22.39
24.14
3.86
24.22
26.29
37
0.10
Bookvalue per shRM
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.23
(1.64%)
(3.41%)
—
0.04
FCF per shareRM
0.20
0.18
0.16
0.17
0.17
0.17
0.15
0.16
0.14
0.13
0.11
(5.23%)
(3.63%)
—
0.10
Dividend per shRM
0.15
0.15
0.16
0.18
0.17
0.16
0.15
0.15
0.17
0.19
0.13
2.58%
3.27%
—
13.76
Div yield (avg)%
4.99
5.67
7.88
7.39
7.10
7.26
5.96
3.19
4.84
7.19
13.54
5.96
6.53
23
14.05
Payout ratio%
6.16
8.64
6.32
8.46
8.68
11.43
8.77
8.47
11.20
12.78
3.71
11.20
8.66
32
801.5
Shares (diluted)M
852.9
911.8
858.2
874.9
909.3
807.0
848.3
797.6
866.2
755.2
779.1
(3.64%)
(0.88%)
16
26.12
Buyback yield%
2.12
0.72
0.40
0.40
2.17
0.40
0.40
0.40
0.40
0.40
16.77
0.40
0.40
51
1.273
D/E ratiox
2.050
1.979
2.148
2.157
2.397
2.721
2.827
2.687
2.977
3.072
0.131
2.827
2.542
72
247.4
Enterprise valueRM M
325.8
316.4
346.3
331.5
319.7
297.0
275.7
281.4
305.6
312.6
166.4
(0.45%)
0.05%
88
212.6
LT debtRM M
106.0
100.6
101.4
98.06
109.7
107.3
116.7
128.8
137.0
150.9
53.01
6.58%
3.64%
94
Cost of revenue
9.06%
1.01×
Operating expenses
8.98%
1.00×
Cash and investments
17.98%