76.00
RevenueRM M
100.2
104.6
112.8
120.5
125.1
129.6
135.8
142.5
149.6
159.3
79.25
4.95%
5.23%
66
5.17
Revenue growth%
13.10
15.44
13.45
13.61
12.74
12.73
11.13
10.49
10.44
9.48
3.51
10.49
12.73
48
15.10
Gross margin%
0.53
0.40
0.40
0.40
1.18
0.40
0.63
2.88
4.27
6.10
10.07
2.88
0.58
62
5.16
Operating margin%
2.04
1.51
1.23
3.11
2.22
2.12
0.40
1.27
3.03
1.39
6.23
1.39
1.78
48
15.46
Net margin%
4.14
3.18
2.74
2.24
1.21
0.40
0.40
0.40
0.40
2.21
20.00
0.40
1.71
39
8.486
P/E ratio (avg)x
43.17
50.94
55.17
64.55
77.38
79.59
85.56
101.6
112.3
121.5
24.22
101.6
78.49
56
15.57
EV/EBITx
39.80
42.79
43.76
40.55
43.44
37.93
39.87
36.32
36.42
39.05
19.66
37.93
39.83
36
19.67
FCF yield (avg)%
28.00
25.91
28.78
26.70
24.30
23.60
20.76
18.64
16.04
16.98
17.39
18.64
23.95
78
4.59
FCF margin%
22.33
20.14
17.86
16.55
14.14
14.82
13.60
13.29
10.31
12.91
4.85
13.29
14.48
38
1.365
FCF / Net incomex
1.609
1.834
1.967
1.847
2.122
2.025
2.185
2.074
2.041
1.918
0.586
2.041
1.996
10
18.66
ROIC%
17.43
18.67
20.68
23.22
22.14
23.52
25.72
25.45
24.05
26.39
29.05
25.45
23.37
65
14.22
Return on equity%
13.31
14.10
13.42
12.84
14.78
13.76
11.08
13.18
13.63
11.85
27.28
13.18
13.36
86
12.81
Return on assets%
17.37
15.23
13.51
10.53
8.32
8.63
10.34
9.85
7.61
6.67
2.27
8.63
10.10
40
0.06
EPSRM
0.27
0.28
0.33
0.32
0.31
0.31
0.34
0.36
0.40
0.44
0.06
6.76%
5.55%
—
24.04
EPS growth%
15.50
13.62
11.20
8.97
7.29
9.29
9.56
7.20
5.55
7.01
5.12
7.20
9.13
30
0.12
Bookvalue per shRM
0.16
0.17
0.15
0.16
0.14
0.14
0.12
0.12
0.12
0.11
0.17
(5.40%)
(3.63%)
—
0.21
FCF per shareRM
0.16
0.17
0.15
0.14
0.15
0.15
0.14
0.13
0.11
0.11
0.05
(6.72%)
(3.37%)
—
0.13
Dividend per shRM
0.11
0.11
0.12
0.13
0.15
0.16
0.16
0.18
0.22
0.24
0.10
10.24%
7.15%
—
15.03
Div yield (avg)%
11.65
11.88
12.40
11.81
9.43
7.83
8.89
8.63
10.10
9.43
14.98
8.89
9.76
26
17.24
Payout ratio%
8.16
8.36
8.95
6.35
7.74
8.30
10.67
11.20
11.98
12.72
27.78
11.20
8.65
46
0.611
Shares (diluted)B
0.810
0.911
1.086
1.115
1.200
1.175
1.280
1.412
1.636
1.717
0.614
7.42%
8.20%
80
27.58
Buyback yield%
30.94
33.30
31.84
30.31
29.45
27.93
26.73
28.31
27.59
29.69
10.01
27.93
29.57
55
0.893
D/E ratiox
1.320
1.428
1.368
1.577
1.691
1.725
1.925
2.116
2.125
2.081
1.733
2.081
1.708
82
140.9
Enterprise valueRM M
91.28
87.91
88.86
94.05
95.96
84.93
87.61
94.05
90.39
95.17
101.4
(0.17%)
0.84%
28
100.4
LT debtRM M
117.8
118.7
132.3
121.9
118.0
133.7
139.5
147.4
163.3
182.5
53.31
9.10%
5.18%
10
Cost of revenue
5.35%
1.01×
Operating expenses
5.44%
1.02×