192.4
RevenueRM M
326.4
340.0
355.1
367.1
371.8
387.4
392.0
413.1
424.5
202.6
237.8
2.95%
3.03%
59
23.30
Revenue growth%
9.09
6.35
4.82
7.66
8.05
5.44
5.32
6.30
4.14
22.70
18.15
5.44
6.32
87
6.40
Gross margin%
18.03
18.90
20.04
19.77
21.44
19.73
17.31
17.02
18.60
20.37
26.18
18.60
18.75
57
2.33
Operating margin%
14.30
16.76
14.80
17.75
18.12
17.56
16.48
14.76
15.55
25.67
9.45
16.48
16.02
72
10.68
Net margin%
10.36
11.07
11.58
11.35
12.19
11.09
11.64
9.69
10.88
2.47
5.39
11.09
11.22
93
36.32
P/E ratio (avg)x
6.441
6.289
6.704
6.224
5.765
5.345
5.197
4.842
4.756
34.37
13.91
5.197
5.994
44
33.77
EV/EBITx
8.831
8.939
8.208
8.277
7.811
8.252
7.351
7.741
8.349
9.766
23.72
7.811
8.264
64
2.77
FCF yield (avg)%
7.18
4.22
6.66
3.89
6.83
9.55
8.56
9.88
9.86
28.36
21.59
9.55
7.01
65
25.67
FCF margin%
3.55
0.98
0.40
1.20
3.17
1.05
0.40
0.40
0.40
5.34
19.63
0.40
1.02
33
1.261
FCF / Net incomex
0.965
1.029
1.126
1.179
1.158
1.130
1.120
1.092
1.186
0.114
0.986
1.130
1.123
84
18.81
ROIC%
33.64
33.34
34.35
33.69
31.78
31.77
31.83
29.46
31.54
27.90
22.63
31.77
32.58
41
24.58
Return on equity%
28.95
27.31
28.19
29.58
29.37
27.21
25.25
26.11
28.28
7.35
11.66
27.21
27.75
80
20.19
Return on assets%
11.11
8.68
8.40
8.21
8.05
8.59
10.15
12.35
13.36
8.06
17.71
10.15
9.41
6
0.11
EPSRM
0.10
0.11
0.12
0.13
0.13
0.13
0.13
0.13
0.13
0.11
0.13
(0.22%)
3.67%
—
10.01
EPS growth%
0.40
0.40
0.79
0.40
2.48
2.42
5.42
2.51
3.75
3.89
28.06
2.51
1.60
33
0.12
Bookvalue per shRM
0.13
0.15
0.14
0.13
0.13
0.14
0.14
0.14
0.15
0.08
0.04
1.82%
2.98%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.12
0.16
3.55%
0.72%
—
0.16
Dividend per shRM
0.21
0.24
0.28
0.32
0.37
0.44
0.46
0.51
0.60
0.15
0.03
13.74%
13.98%
—
29.93
Div yield (avg)%
5.95
8.18
7.64
7.34
7.74
7.77
7.47
6.74
8.22
17.94
25.92
7.74
7.55
12
5.27
Payout ratio%
3.17
3.12
5.50
3.78
1.10
2.08
2.04
1.72
0.40
4.75
9.81
1.72
2.06
71
828.4
Shares (diluted)M
791.7
814.1
750.2
778.3
868.1
856.0
870.4
790.0
711.3
860.9
819.7
(1.78%)
(2.22%)
66
22.10
Buyback yield%
28.79
27.39
27.40
25.57
23.49
22.82
22.51
23.28
22.61
13.58
11.58
22.82
24.53
25
1.730
D/E ratiox
0.367
0.408
0.402
0.399
0.419
0.396
0.405
0.447
0.500
1.381
0.277
0.419
0.403
59
142.4
Enterprise valueRM M
71.23
75.41
86.28
93.35
105.7
107.7
125.6
117.0
130.3
455.1
428.7
6.90%
6.15%
80
115.0
LT debtRM M
126.0
122.8
143.1
158.9
171.5
189.1
201.1
221.0
232.2
239.6
79.71
7.88%
6.34%
79
Cost of revenue
3.59%
1.06×
Operating expenses
2.21%
0.92×
Property and equipment
18.18%
Return on capital
209.82%
Spread over hurdle
203.16%