57.91
RevenueRM M
186.1
187.0
191.1
190.9
187.7
185.2
181.1
184.6
188.6
187.7
62.80
—
0.28%
28
26.46
Revenue growth%
30.51
29.07
29.75
27.57
26.78
25.74
25.71
26.99
25.58
24.34
13.02
25.71
26.88
61
29.88
Gross margin%
12.65
13.08
11.70
12.09
9.99
8.38
9.60
8.18
10.65
10.82
22.17
9.60
10.73
59
23.28
Operating margin%
11.45
10.29
10.35
12.11
12.72
11.99
10.24
9.37
6.69
4.41
19.11
9.37
10.32
25
11.41
Net margin%
7.87
10.71
12.70
12.40
15.02
14.64
15.54
15.61
17.35
20.19
29.85
15.61
14.83
23
28.29
P/E ratio (avg)x
50.88
47.35
46.29
45.58
52.80
49.16
55.21
61.83
62.30
71.50
17.43
61.83
51.84
9
20.56
EV/EBITx
18.07
18.71
18.05
18.10
18.74
21.32
23.15
23.16
27.13
26.93
25.62
23.16
20.03
7
26.16
FCF yield (avg)%
4.87
4.78
3.40
4.54
4.18
4.27
2.75
5.34
3.54
4.73
23.86
4.27
4.41
28
18.97
FCF margin%
19.01
21.14
20.42
21.90
18.94
21.04
23.34
24.98
26.79
24.72
20.27
24.72
21.52
62
1.646
FCF / Net incomex
0.150
0.144
0.146
0.141
0.140
0.138
0.142
0.151
0.146
0.163
0.611
0.146
0.145
21
22.20
ROIC%
29.60
28.45
30.52
28.75
27.57
30.12
32.89
33.69
32.98
34.26
5.65
32.98
30.32
13
13.05
Return on equity%
3.10
2.65
4.53
2.61
3.28
3.03
5.18
3.94
6.25
5.20
5.32
5.18
3.61
77
15.05
Return on assets%
31.23
32.87
30.62
29.66
32.08
32.69
32.05
29.64
31.44
32.48
7.50
32.05
31.75
58
0.05
EPSRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.06
6.32%
3.85%
—
21.30
EPS growth%
0.40
0.62
3.44
1.32
0.40
0.40
0.40
0.40
0.40
0.40
28.69
0.40
0.40
66
0.05
Bookvalue per shRM
0.08
0.09
0.09
0.11
0.12
0.12
0.13
0.15
0.16
0.19
0.04
10.71%
11.17%
—
0.05
FCF per shareRM
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.07
0.01
5.09%
1.74%
—
0.02
Dividend per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
(6.48%)
(4.67%)
—
2.63
Div yield (avg)%
12.81
13.28
13.68
14.40
17.19
17.39
19.65
20.29
23.01
25.72
6.41
20.29
17.29
19
7.02
Payout ratio%
6.34
4.98
4.05
2.48
0.40
0.40
1.20
1.15
3.11
4.12
3.37
1.20
2.79
36
2.231
Shares (diluted)B
3.120
3.560
4.217
4.398
4.855
4.629
4.756
4.827
5.373
5.472
2.220
2.42%
7.29%
69
2.19
Buyback yield%
15.21
14.81
17.77
18.97
21.16
18.98
17.43
16.70
19.43
21.56
14.95
18.98
18.37
39
0.288
D/E ratiox
1.073
1.018
1.079
1.095
1.236
1.419
1.396
1.338
1.425
1.505
0.657
1.419
1.287
28
132.4
Enterprise valueRM M
293.4
317.4
301.5
290.7
275.8
270.2
301.0
293.2
308.4
292.4
18.73
1.17%
0.60%
46
114.8
LT debtRM M
207.7
209.4
233.2
235.9
247.1
237.9
261.4
280.2
295.7
317.0
258.7
5.11%
5.09%
41
Cost of revenue
0.28%
1.00×
Operating expenses
0.92%
1.07×
Goodwill & intangibles
14.83%
Spread over hurdle
61.09%