388.2
RevenueRM M
599.3
623.4
653.0
655.2
665.0
695.3
718.8
722.0
738.8
763.9
408.3
2.81%
2.88%
8
18.29
Revenue growth%
5.24
4.12
3.41
3.95
1.64
1.02
0.40
2.26
4.76
5.95
6.86
2.26
3.68
64
22.98
Gross margin%
3.01
0.68
0.40
0.40
0.40
0.40
1.18
3.34
0.50
0.40
4.43
0.50
0.45
94
8.56
Operating margin%
2.57
4.36
6.11
5.21
7.36
5.49
6.82
5.87
6.24
7.10
11.44
6.24
5.99
56
2.85
Net margin%
5.43
8.24
7.14
9.62
9.42
7.12
5.72
2.77
1.76
0.40
21.22
2.77
6.42
19
9.531
P/E ratio (avg)x
21.44
24.05
25.94
25.08
26.13
28.12
27.42
30.82
29.65
33.65
14.25
29.65
26.78
81
11.28
EV/EBITx
30.97
29.74
28.60
29.68
29.86
32.00
31.07
34.96
39.64
43.77
11.30
34.96
31.02
92
11.12
FCF yield (avg)%
2.74
3.56
2.30
2.32
4.46
6.67
5.22
5.03
5.09
3.38
18.95
5.09
4.01
71
19.37
FCF margin%
24.46
26.39
27.73
27.80
25.16
23.51
22.97
22.97
23.90
22.89
27.04
22.97
24.18
32
1.724
FCF / Net incomex
0.266
0.267
0.257
0.240
0.268
0.271
0.278
0.315
0.306
0.317
1.184
0.306
0.270
21
29.19
ROIC%
26.36
27.65
29.72
31.26
29.87
30.13
31.23
28.66
31.18
28.74
29.36
30.13
29.79
53
22.98
Return on equity%
8.74
5.92
6.15
6.87
8.97
9.88
10.78
10.09
8.09
10.48
3.17
10.09
8.85
89
20.03
Return on assets%
8.01
10.42
11.68
10.60
10.90
10.27
10.62
12.62
14.49
14.66
13.32
12.62
10.76
49
0.20
EPSRM
0.30
0.31
0.29
0.27
0.26
0.23
0.22
0.24
0.25
0.25
0.22
(1.17%)
(1.87%)
—
8.23
EPS growth%
25.66
28.46
26.61
29.57
31.36
32.99
30.65
30.18
27.50
28.60
6.06
30.18
29.09
53
0.36
Bookvalue per shRM
0.17
0.16
0.14
0.14
0.14
0.15
0.16
0.17
0.18
0.17
0.26
3.60%
0.71%
—
0.39
FCF per shareRM
0.40
0.46
0.50
0.58
0.55
0.56
0.66
0.73
0.73
0.83
0.22
8.68%
9.15%
—
0.30
Dividend per shRM
0.24
0.24
0.26
0.27
0.25
0.27
0.31
0.34
0.34
0.35
0.42
7.35%
4.41%
—
18.39
Div yield (avg)%
6.01
7.30
4.46
3.98
2.70
0.40
0.40
0.40
2.52
3.97
22.46
0.40
3.34
38
27.68
Payout ratio%
30.62
30.88
28.47
30.43
32.69
34.08
34.54
36.91
34.71
37.59
24.70
34.71
33.39
54
0.957
Shares (diluted)B
1.233
1.176
1.285
1.471
1.665
1.669
1.803
1.828
2.131
2.100
1.009
4.75%
5.59%
16
26.43
Buyback yield%
8.28
9.17
6.73
3.98
5.80
4.77
2.95
0.73
2.95
1.43
10.53
2.95
4.38
90
0.602
D/E ratiox
1.298
1.489
1.490
1.505
1.690
1.677
1.639
1.682
1.823
2.009
1.269
1.682
1.658
71
607.2
Enterprise valueRM M
576.7
625.0
655.7
678.2
613.4
579.0
594.1
628.8
702.7
746.7
445.7
4.01%
2.89%
24
0.677
LT debtRM B
1.113
1.232
1.400
1.518
1.389
1.400
1.525
1.395
1.570
1.603
0.457
2.90%
5.09%
93
Cost of revenue
2.87%
1.00×
Operating expenses
3.53%
1.06×
Cash and investments
16.50%