228.2
RevenueRM M
265.8
285.2
303.5
326.5
350.5
371.0
387.3
399.4
422.5
449.1
243.5
5.08%
6.06%
73
10.67
Revenue growth%
3.92
3.48
5.79
6.06
3.10
4.84
6.56
5.92
8.12
6.50
12.52
6.50
5.85
68
25.16
Gross margin%
28.01
28.61
29.58
27.54
26.31
27.09
26.29
26.61
25.37
26.19
27.78
26.29
26.85
46
19.69
Operating margin%
13.25
11.93
12.82
11.60
13.71
15.70
13.94
11.38
9.82
9.98
11.18
11.38
12.38
89
10.15
Net margin%
13.34
13.72
12.00
13.66
13.37
12.29
12.64
13.32
15.72
13.91
29.90
13.32
13.35
78
6.145
P/E ratio (avg)x
46.83
45.08
51.79
49.63
56.52
66.93
79.34
85.62
97.84
102.6
34.21
85.62
61.73
38
30.74
EV/EBITx
13.89
13.35
13.96
14.10
15.88
15.93
17.75
19.46
20.83
23.75
37.34
19.46
15.90
81
27.48
FCF yield (avg)%
27.51
26.07
27.45
26.22
25.61
26.65
27.44
30.19
30.08
31.54
8.95
30.08
27.44
16
11.41
FCF margin%
17.07
16.16
13.90
16.29
15.62
15.63
15.11
16.03
17.35
14.70
9.74
15.63
15.83
53
0.601
FCF / Net incomex
0.595
0.526
0.465
0.442
0.422
0.449
0.413
0.450
0.458
0.438
1.666
0.449
0.449
58
29.67
ROIC%
10.34
9.70
9.10
7.51
10.00
9.24
7.29
5.16
6.38
5.29
6.09
6.38
8.30
67
11.52
Return on equity%
13.75
14.46
14.17
13.07
11.23
13.82
13.82
11.12
9.71
8.25
17.80
11.12
13.41
36
17.53
Return on assets%
7.13
6.39
4.68
5.70
4.45
1.46
0.40
1.27
0.40
2.69
3.93
1.27
3.57
92
0.10
EPSRM
0.30
0.26
0.23
0.25
0.25
0.24
0.23
0.22
0.20
0.18
0.11
(7.11%)
(5.85%)
—
26.05
EPS growth%
8.93
9.95
7.48
8.38
10.98
13.00
13.28
13.81
11.77
14.12
23.32
13.28
11.38
8
0.18
Bookvalue per shRM
0.35
0.32
0.33
0.31
0.28
0.29
0.30
0.26
0.26
0.24
0.17
(3.26%)
(3.12%)
—
0.26
FCF per shareRM
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.11
0.12
0.14
0.29
9.41%
6.93%
—
0.28
Dividend per shRM
0.26
0.22
0.19
0.18
0.17
0.19
0.17
0.14
0.13
0.13
0.16
(5.45%)
(6.72%)
—
27.95
Div yield (avg)%
20.44
22.24
21.36
23.63
25.00
26.47
26.30
23.41
24.33
21.79
26.39
24.33
23.52
76
16.87
Payout ratio%
25.64
23.97
25.64
26.33
28.36
27.93
30.87
29.86
27.67
25.09
24.63
27.93
27.00
10
1.071
Shares (diluted)B
1.011
0.957
0.985
0.870
0.866
0.921
0.791
0.749
0.755
0.649
1.082
(5.62%)
(4.70%)
53
16.12
Buyback yield%
19.09
19.09
16.53
14.37
11.72
12.99
10.21
11.19
12.76
14.90
18.81
12.76
13.68
15
0.627
D/E ratiox
1.626
1.621
1.903
2.032
2.236
2.464
2.466
2.536
2.702
2.903
0.829
2.536
2.350
41
269.4
Enterprise valueRM M
395.1
439.2
449.3
445.0
509.0
543.4
537.4
596.0
607.4
628.9
132.9
4.32%
4.17%
34
406.6
LT debtRM M
155.8
168.2
198.9
201.2
218.2
241.1
288.5
284.7
312.2
363.6
218.8
10.75%
10.21%
70
Cost of revenue
6.01%
1.00×
Operating expenses
5.73%
0.97×
Goodwill & intangibles
18.99%
Cash and investments
16.22%
Spread over hurdle
(0.93%)