45.40
RevenueRM M
110.6
112.3
114.4
114.0
115.5
114.4
114.6
118.3
120.6
121.0
47.16
0.93%
1.11%
54
19.40
Revenue growth%
20.34
20.72
23.02
23.77
22.27
19.41
17.12
16.00
14.31
11.70
26.91
16.00
19.88
29
3.57
Gross margin%
10.26
12.16
9.61
9.35
8.04
6.50
4.20
5.19
2.80
1.11
28.25
4.20
7.27
73
18.34
Operating margin%
20.93
22.99
23.05
20.33
17.49
14.60
15.12
12.74
13.13
11.38
12.03
13.13
16.31
9
29.73
Net margin%
11.53
14.28
17.19
16.64
14.99
13.64
15.80
17.06
17.83
18.20
26.06
17.06
16.22
65
35.49
P/E ratio (avg)x
27.96
26.86
29.92
29.26
28.83
32.18
34.71
37.16
38.18
36.94
37.94
36.94
31.05
53
33.14
EV/EBITx
12.38
12.48
12.68
12.69
11.58
12.46
11.08
10.86
9.475
9.566
22.95
10.86
11.98
31
18.57
FCF yield (avg)%
20.92
23.71
21.86
19.05
19.84
19.11
21.17
23.12
24.27
22.14
25.69
22.14
21.52
34
13.19
FCF margin%
10.87
9.20
9.55
7.76
9.92
10.61
12.08
10.66
10.79
10.57
3.05
10.66
10.59
21
0.774
FCF / Net incomex
0.110
0.115
0.117
0.129
0.138
0.139
0.127
0.139
0.128
0.120
0.589
0.128
0.128
14
17.25
ROIC%
9.52
9.52
6.62
7.07
9.84
7.55
9.84
12.33
10.11
11.62
8.26
10.11
9.68
8
6.52
Return on equity%
23.17
24.74
27.30
24.47
23.09
20.64
18.62
16.69
17.09
16.86
28.58
17.09
21.87
36
28.31
Return on assets%
17.55
15.38
16.07
13.49
13.19
16.02
16.45
14.17
13.03
13.37
28.89
14.17
14.78
49
0.15
EPSRM
0.11
0.13
0.15
0.17
0.17
0.19
0.22
0.24
0.24
0.23
0.16
6.20%
6.86%
—
16.97
EPS growth%
3.28
1.20
1.34
1.74
2.44
0.84
1.64
3.79
4.10
2.69
25.71
2.69
2.09
76
0.13
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.09
(4.30%)
(1.03%)
—
0.03
FCF per shareRM
0.10
0.10
0.11
0.12
0.12
0.14
0.13
0.13
0.15
0.17
0.03
7.41%
5.22%
—
0.16
Dividend per shRM
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.11
3.08%
3.98%
—
5.88
Div yield (avg)%
21.69
19.89
22.73
23.66
26.22
25.13
25.53
28.49
26.39
27.79
24.21
26.39
25.33
77
12.09
Payout ratio%
17.93
19.87
20.08
18.42
17.66
16.45
16.68
17.82
18.63
16.94
24.19
16.94
17.87
22
535.9
Shares (diluted)M
565.0
598.9
545.1
523.8
558.4
499.2
492.5
544.9
567.8
531.4
545.2
(0.99%)
(0.05%)
57
18.28
Buyback yield%
16.04
13.31
12.73
10.76
10.09
9.55
11.05
13.86
14.08
13.64
13.03
13.64
13.02
32
0.766
D/E ratiox
0.854
0.923
0.866
0.935
1.046
1.092
1.107
1.116
1.076
1.135
1.746
1.107
1.061
83
49.66
Enterprise valueRM M
133.6
138.9
131.2
140.8
157.2
146.1
160.7
154.4
145.9
140.6
44.04
(2.21%)
0.38%
75
62.75
LT debtRM M
65.57
64.68
73.82
83.44
89.04
101.7
103.3
96.36
106.0
118.5
108.9
5.89%
6.47%
39
Cost of revenue
1.32%
1.02×
Operating expenses
0.96%
0.98×
Cash and investments
19.58%