132.1
RevenueRM M
205.8
210.3
218.1
222.0
231.6
240.8
255.0
259.4
263.5
272.6
139.4
3.31%
3.19%
24
8.98
Revenue growth%
18.20
21.17
21.17
19.04
19.39
17.61
18.39
18.06
20.86
22.92
23.82
18.39
19.21
6
10.73
Gross margin%
14.00
13.89
15.73
16.85
19.62
19.26
18.06
17.35
17.82
15.59
21.58
17.82
17.10
61
20.84
Operating margin%
27.94
27.69
27.61
27.48
27.20
26.02
25.37
22.89
24.63
23.04
27.51
24.63
26.61
31
17.98
Net margin%
5.08
6.33
5.77
7.22
6.84
5.47
6.71
6.52
3.74
4.06
12.68
5.47
6.05
44
14.44
P/E ratio (avg)x
11.48
12.21
12.19
13.98
14.82
15.64
16.66
18.80
19.50
20.62
34.84
18.80
15.23
92
17.45
EV/EBITx
31.23
28.92
30.33
30.23
32.77
33.85
37.50
41.43
37.67
41.17
20.61
37.67
33.31
39
12.47
FCF yield (avg)%
14.21
14.85
11.90
12.44
11.83
13.06
12.92
14.95
14.28
15.14
8.20
14.28
13.64
55
23.83
FCF margin%
3.61
0.91
1.25
1.68
3.12
1.81
1.38
0.40
1.85
0.40
23.79
1.38
1.53
45
1.622
FCF / Net incomex
0.411
0.373
0.347
0.381
0.374
0.394
0.362
0.372
0.322
0.299
0.561
0.362
0.373
31
24.37
ROIC%
15.32
18.06
19.60
17.41
20.12
17.20
18.86
16.56
17.71
20.46
25.98
17.71
17.88
47
29.78
Return on equity%
17.93
18.77
18.50
20.19
21.02
20.88
22.09
22.31
23.76
25.67
19.56
22.31
20.95
78
25.57
Return on assets%
14.21
13.28
12.24
11.49
11.89
12.27
13.91
14.32
12.92
14.23
20.20
13.91
13.10
29
0.13
EPSRM
0.09
0.11
0.13
0.14
0.15
0.15
0.16
0.16
0.17
0.18
0.14
4.27%
8.21%
—
29.85
EPS growth%
20.96
23.53
25.81
22.94
25.23
24.41
21.52
21.68
18.72
20.58
10.33
21.52
22.31
53
0.42
Bookvalue per shRM
0.74
0.75
0.78
0.74
0.79
0.89
0.86
0.95
1.08
1.03
0.37
5.54%
4.26%
—
0.26
FCF per shareRM
0.16
0.15
0.14
0.12
0.13
0.13
0.13
0.14
0.13
0.13
0.27
0.26%
(3.60%)
—
0.25
Dividend per shRM
0.36
0.39
0.37
0.42
0.45
0.47
0.50
0.58
0.65
0.66
0.32
7.97%
6.63%
—
6.57
Div yield (avg)%
13.10
14.70
14.11
16.05
18.52
16.09
14.29
15.96
14.39
14.80
16.41
14.80
14.75
71
18.90
Payout ratio%
19.26
21.91
20.74
23.44
23.24
20.63
23.55
22.94
20.25
17.69
7.31
20.63
21.33
54
286.0
Shares (diluted)M
328.6
322.8
332.8
346.8
411.8
419.4
495.2
559.4
592.6
683.3
287.6
10.66%
7.58%
35
9.70
Buyback yield%
19.19
21.57
23.83
20.85
18.45
19.39
19.51
18.79
20.02
18.09
6.41
19.39
19.45
26
1.491
D/E ratiox
1.200
1.311
1.533
1.689
1.615
1.743
1.823
2.147
2.175
2.388
0.537
2.147
1.716
26
243.0
Enterprise valueRM M
89.35
90.31
90.33
83.99
77.39
72.46
74.80
72.88
67.39
69.57
192.7
(2.11%)
(2.99%)
17
19.98
LT debtRM M
101.4
102.5
115.8
117.5
112.5
127.5
146.0
153.6
147.0
147.3
124.8
5.54%
4.98%
48
Cost of revenue
3.17%
1.00×
Operating expenses
3.68%
1.05×
Goodwill & intangibles
16.10%
Spread over hurdle
10.30%