87.11
RevenueRM M
465.5
465.1
460.3
458.2
447.9
445.4
445.7
440.2
442.8
444.5
95.12
(0.15%)
(0.51%)
6
19.48
Revenue growth%
33.91
34.24
34.80
36.76
34.41
31.74
31.66
31.28
30.68
31.19
15.54
31.28
32.83
58
22.68
Gross margin%
12.96
11.92
10.95
11.66
12.78
14.29
16.68
14.28
15.45
15.42
7.64
15.42
13.62
92
9.18
Operating margin%
15.75
12.78
11.34
12.59
11.49
12.24
15.04
12.84
14.64
15.09
27.60
14.64
12.81
87
15.29
Net margin%
21.21
21.30
23.57
22.79
21.16
23.33
24.29
22.05
19.48
20.87
28.27
22.05
21.68
58
22.22
P/E ratio (avg)x
35.77
33.68
36.75
40.89
43.92
45.73
49.23
57.63
58.06
56.48
26.85
56.48
44.82
20
30.45
EV/EBITx
46.59
45.88
51.89
55.50
63.57
73.56
84.19
90.36
87.48
92.46
11.95
87.48
68.56
15
24.90
FCF yield (avg)%
25.36
25.86
23.73
26.46
26.85
27.10
28.67
30.94
28.84
26.99
15.70
28.67
26.92
30
20.58
FCF margin%
10.34
8.72
7.33
7.74
10.51
9.50
11.53
12.89
13.53
12.96
9.67
12.89
10.43
86
1.488
FCF / Net incomex
0.630
0.652
0.698
0.733
0.714
0.699
0.741
0.760
0.782
0.786
0.454
0.760
0.723
41
2.75
ROIC%
0.40
0.40
0.40
0.40
1.76
2.88
0.71
0.40
0.65
2.05
24.35
0.71
0.53
91
12.20
Return on equity%
0.83
2.29
5.07
6.92
7.79
7.92
9.64
12.34
13.54
14.71
23.31
12.34
7.86
18
11.05
Return on assets%
4.93
6.84
7.18
9.17
11.88
12.71
15.52
16.22
14.17
12.48
25.42
14.17
12.18
34
0.07
EPSRM
0.10
0.10
0.09
0.11
0.10
0.09
0.10
0.10
0.11
0.11
0.08
2.14%
0.83%
—
3.95
EPS growth%
0.40
2.23
4.13
1.20
1.27
4.12
3.34
2.99
0.40
0.40
12.60
2.99
1.75
19
0.12
Bookvalue per shRM
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.09
9.00%
5.34%
—
0.05
FCF per shareRM
0.09
0.09
0.10
0.10
0.10
0.10
0.09
0.10
0.09
0.08
0.07
(5.17%)
(1.71%)
—
0.08
Dividend per shRM
0.10
0.11
0.10
0.09
0.09
0.09
0.09
0.08
0.07
0.08
0.06
(1.94%)
(1.85%)
—
3.98
Div yield (avg)%
3.00
3.88
6.01
8.94
6.37
6.17
8.30
8.83
10.53
7.89
20.88
8.30
7.13
23
22.30
Payout ratio%
8.18
10.51
8.84
8.81
7.47
8.53
8.79
10.00
9.03
10.62
6.19
9.03
8.82
17
1.458
Shares (diluted)B
2.004
2.331
2.703
3.081
3.230
3.208
3.447
4.040
4.836
4.729
1.443
7.92%
10.91%
5
16.47
Buyback yield%
8.53
9.85
10.58
8.16
10.96
8.46
7.81
7.06
4.06
1.60
28.69
7.06
8.31
21
0.408
D/E ratiox
1.420
1.513
1.544
1.656
1.750
1.739
1.848
1.723
1.973
1.876
1.320
1.848
1.731
20
80.19
Enterprise valueRM M
559.1
550.4
552.3
562.2
542.0
603.1
636.5
714.8
699.0
729.6
241.0
6.13%
3.88%
17
0.141
LT debtRM B
0.472
0.480
0.533
0.528
0.591
0.641
0.660
0.782
0.906
1.017
0.082
11.48%
9.50%
27
Cost of revenue
(0.51%)
1.00×
Operating expenses
(0.50%)
1.00×
Cash and investments
18.72%