70.31
RevenueRM M
164.3
174.2
184.1
198.5
214.2
230.6
251.9
264.2
290.0
77.50
84.11
7.87%
7.37%
20
13.61
Revenue growth%
18.58
17.42
17.99
15.48
14.85
12.68
11.55
12.92
10.76
22.81
2.89
12.68
15.16
16
25.21
Gross margin%
6.35
6.78
6.86
8.10
8.38
5.99
8.56
8.99
9.19
8.37
8.86
8.56
8.24
64
2.48
Operating margin%
23.56
23.34
22.75
25.26
26.31
26.55
25.96
23.37
26.05
21.56
7.63
26.05
24.96
61
22.04
Net margin%
18.01
15.52
15.70
18.33
17.51
14.94
12.25
11.40
12.85
24.52
2.02
12.85
15.45
11
28.56
P/E ratio (avg)x
43.96
46.62
46.25
54.41
56.03
54.07
53.36
57.19
64.84
11.58
15.96
56.03
53.72
28
32.89
EV/EBITx
26.86
29.14
27.24
29.83
31.04
32.76
33.12
32.13
33.14
8.302
15.13
32.76
30.43
39
6.07
FCF yield (avg)%
0.40
1.26
0.40
2.21
2.54
5.24
4.59
3.38
4.35
17.98
23.70
4.35
2.38
11
6.77
FCF margin%
10.38
11.84
13.92
11.17
13.74
15.42
15.97
18.42
19.47
8.51
16.13
15.97
13.83
77
0.551
FCF / Net incomex
2.799
2.996
3.059
3.532
3.623
4.035
4.763
5.163
5.703
0.646
0.588
4.763
3.578
24
8.88
ROIC%
9.18
6.44
7.08
6.62
7.29
8.54
7.97
10.95
11.04
10.03
29.44
8.54
8.25
90
6.08
Return on equity%
4.66
4.63
7.06
9.19
6.86
5.13
4.00
6.22
6.86
15.52
26.85
6.22
6.54
37
21.47
Return on assets%
23.33
22.64
23.75
26.48
24.47
25.11
25.09
22.56
22.29
3.89
19.59
24.47
23.99
92
0.04
EPSRM
0.10
0.11
0.12
0.11
0.12
0.11
0.12
0.12
0.13
0.05
0.05
2.88%
1.40%
—
12.81
EPS growth%
7.61
4.83
3.25
3.04
0.40
2.51
4.64
6.95
9.63
15.13
20.98
4.64
4.73
15
0.13
Bookvalue per shRM
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.03
0.03
(0.38%)
0.27%
—
0.04
FCF per shareRM
0.11
0.12
0.12
0.12
0.12
0.11
0.11
0.11
0.12
0.11
0.02
(0.66%)
(0.60%)
—
0.06
Dividend per shRM
0.25
0.28
0.32
0.36
0.37
0.44
0.52
0.54
0.56
0.09
0.14
9.10%
9.97%
—
24.15
Div yield (avg)%
22.78
24.85
27.55
25.49
22.73
25.64
28.25
30.12
31.56
16.86
29.98
28.25
25.57
81
7.75
Payout ratio%
25.94
22.94
22.93
25.65
28.23
25.40
24.54
23.12
25.82
16.92
5.85
25.40
25.52
17
2.016
Shares (diluted)B
1.849
2.051
1.971
2.077
2.158
2.344
2.174
2.386
2.700
1.961
1.966
5.39%
2.38%
72
24.33
Buyback yield%
12.26
11.38
13.79
15.55
18.31
16.08
14.24
13.29
14.25
23.08
28.48
14.25
14.01
37
1.389
D/E ratiox
1.427
1.612
1.689
1.848
2.136
2.157
2.439
2.347
2.338
1.510
0.246
2.338
1.992
95
210.5
Enterprise valueRM M
286.3
280.2
251.0
270.0
293.3
319.2
331.7
373.1
393.9
26.95
97.40
7.85%
3.60%
87
83.38
LT debtRM M
427.7
402.1
455.8
440.8
405.6
410.5
412.3
418.8
393.8
73.18
221.0
(2.23%)
1.27%
71
Cost of revenue
7.55%
1.02×
Operating expenses
6.77%
0.95×
Cash and investments
18.70%
Goodwill & intangibles
15.63%