50.51
RevenueRM M
214.6
217.8
222.0
227.2
228.4
233.8
238.8
239.4
236.7
244.8
56.30
1.40%
1.48%
30
5.02
Revenue growth%
24.69
25.63
27.11
25.59
26.91
25.95
25.12
24.98
25.30
28.28
6.00
25.30
25.61
28
9.87
Gross margin%
24.08
25.29
27.37
28.49
28.83
31.64
31.07
28.65
27.45
27.87
4.21
28.65
28.18
76
18.91
Operating margin%
10.63
11.11
11.61
12.08
13.79
13.47
14.55
11.62
11.05
13.75
25.29
13.47
11.85
71
26.51
Net margin%
16.89
19.86
22.50
25.38
24.44
23.53
21.50
24.41
22.15
21.45
14.31
22.15
22.33
69
10.50
P/E ratio (avg)x
16.11
14.79
15.88
14.73
16.26
16.36
17.25
18.32
20.65
20.62
34.47
18.32
16.31
34
12.98
EV/EBITx
64.58
74.23
80.94
88.97
85.10
94.18
93.18
91.21
89.62
86.87
33.19
91.21
87.92
45
4.64
FCF yield (avg)%
23.07
25.50
27.14
26.17
24.36
26.92
28.01
26.87
29.14
27.89
20.02
27.89
26.89
59
29.93
FCF margin%
0.40
0.40
2.39
0.40
0.40
0.40
0.40
0.40
1.78
0.86
24.51
0.40
0.40
33
0.359
FCF / Net incomex
1.605
1.642
1.834
1.910
1.868
1.840
1.868
2.243
2.527
2.690
1.226
2.243
1.868
93
16.52
ROIC%
29.54
30.90
32.11
32.91
30.86
28.23
26.77
26.90
23.94
22.54
2.10
26.77
28.89
95
3.98
Return on equity%
7.78
6.85
5.44
5.81
3.27
4.41
1.92
3.43
1.84
1.25
2.73
1.92
3.92
59
3.19
Return on assets%
0.40
0.40
1.03
0.40
2.09
0.40
0.40
1.98
0.40
1.85
5.82
0.40
0.40
60
0.23
EPSRM
0.33
0.31
0.36
0.37
0.41
0.38
0.43
0.48
0.53
0.51
0.25
4.43%
4.30%
—
20.57
EPS growth%
17.93
15.08
16.85
16.73
14.24
16.35
19.10
17.43
20.03
17.27
5.10
17.43
17.06
88
0.14
Bookvalue per shRM
0.31
0.30
0.29
0.31
0.30
0.27
0.26
0.25
0.23
0.21
0.14
(6.50%)
(2.56%)
—
0.14
FCF per shareRM
0.31
0.34
0.35
0.34
0.33
0.38
0.40
0.39
0.41
0.46
0.11
7.10%
4.75%
—
0.09
Dividend per shRM
0.40
0.40
0.42
0.46
0.55
0.53
0.53
0.59
0.62
0.70
0.22
4.90%
7.16%
—
14.14
Div yield (avg)%
14.14
13.33
12.53
12.61
10.78
13.22
13.61
11.08
12.22
12.60
9.70
12.60
12.60
41
21.56
Payout ratio%
3.65
3.60
1.09
0.40
0.40
0.40
2.82
4.26
7.04
8.74
29.71
4.26
3.21
90
0.795
Shares (diluted)B
0.959
0.975
1.017
1.099
1.143
1.204
1.230
1.240
1.252
1.254
0.797
1.87%
4.04%
54
17.81
Buyback yield%
32.93
32.03
30.30
28.87
27.69
27.28
30.22
29.82
28.59
26.83
11.67
28.59
29.34
48
0.299
D/E ratiox
1.497
1.693
1.880
2.253
2.619
2.973
3.177
3.470
3.627
4.150
1.533
3.470
2.796
81
200.6
Enterprise valueRM M
85.13
88.08
101.4
115.5
114.0
112.5
128.0
126.8
136.2
142.5
81.45
4.57%
6.37%
6
219.0
LT debtRM M
281.8
292.4
310.2
286.9
311.7
339.0
374.9
404.5
459.6
455.1
55.86
7.86%
5.26%
43
Cost of revenue
1.43%
1.00×
Operating expenses
1.55%
1.01×