241.6
RevenueRM M
112.8
121.9
128.9
136.3
148.9
157.8
166.8
181.9
199.0
209.2
255.8
7.03%
6.91%
51
11.58
Revenue growth%
28.41
30.29
29.87
32.28
31.54
30.52
28.94
28.62
30.64
29.09
5.49
29.09
30.08
21
6.24
Gross margin%
13.44
12.51
11.28
8.31
10.63
8.74
6.12
8.12
7.34
5.10
21.46
7.34
8.52
76
24.28
Operating margin%
13.44
15.24
15.54
13.57
11.25
8.41
10.58
10.47
11.72
9.78
19.62
10.47
11.48
40
18.03
Net margin%
7.22
4.67
7.57
6.11
4.11
5.22
6.70
5.67
3.84
3.08
25.25
5.22
5.44
77
36.25
P/E ratio (avg)x
10.90
11.44
12.09
13.22
12.85
12.51
11.17
12.32
12.11
12.23
27.00
12.23
12.17
49
37.81
EV/EBITx
12.65
11.61
10.88
10.03
10.29
10.23
9.618
9.296
9.603
9.225
29.76
9.603
10.13
63
18.17
FCF yield (avg)%
19.60
22.06
20.63
23.20
23.55
26.05
26.27
26.13
26.90
29.90
8.24
26.27
24.80
44
19.45
FCF margin%
14.03
14.97
16.77
14.07
16.05
17.21
14.55
17.12
18.37
16.88
8.05
17.12
16.41
70
1.521
FCF / Net incomex
0.272
0.268
0.285
0.320
0.356
0.361
0.429
0.436
0.493
0.488
0.484
0.436
0.359
43
9.22
ROIC%
18.52
17.02
19.37
16.95
18.24
21.12
19.41
21.85
21.06
20.06
7.18
21.06
19.39
57
6.01
Return on equity%
32.24
29.60
26.85
29.77
28.25
29.33
27.34
30.15
32.73
31.22
23.38
30.15
29.69
53
25.20
Return on assets%
21.57
22.37
20.78
21.48
21.49
19.71
17.67
17.36
14.43
13.53
24.30
17.36
20.24
72
0.07
EPSRM
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.08
0.56%
(1.49%)
—
25.94
EPS growth%
9.96
9.10
7.59
10.04
7.53
10.01
10.21
11.85
10.49
9.39
22.65
10.21
9.98
21
0.03
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(3.46%)
(3.12%)
—
0.02
FCF per shareRM
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.06
(3.87%)
(4.31%)
—
0.02
Dividend per shRM
0.06
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.06
0.08
4.05%
0.37%
—
5.70
Div yield (avg)%
8.68
10.67
11.35
12.53
14.15
14.31
14.55
15.29
18.10
15.74
13.77
15.29
14.23
45
12.00
Payout ratio%
14.46
12.93
12.48
15.35
16.50
16.10
17.42
16.02
14.32
16.67
26.26
16.10
15.69
9
2.216
Shares (diluted)B
1.743
1.495
1.586
1.695
1.549
1.679
1.585
1.614
1.696
1.570
2.200
0.28%
(0.46%)
77
28.03
Buyback yield%
3.08
2.35
1.99
0.81
0.40
0.40
1.94
0.40
0.40
0.40
17.43
0.40
0.61
49
0.303
D/E ratiox
0.219
0.190
0.204
0.197
0.169
0.151
0.137
0.118
0.127
0.112
0.228
0.127
0.160
84
64.87
Enterprise valueRM M
266.0
267.8
295.9
268.2
274.6
294.3
311.1
295.9
325.4
336.8
140.5
4.17%
2.07%
76
110.2
LT debtRM M
269.3
309.0
307.0
298.2
290.3
317.0
373.1
391.2
380.1
382.2
170.0
5.66%
4.25%
87
Cost of revenue
7.13%
1.02×
Operating expenses
5.87%
0.91×
Goodwill & intangibles
15.90%