405.4
RevenueRM M
419.0
448.8
477.9
497.0
519.7
555.6
576.7
626.4
671.0
712.5
413.9
6.51%
6.14%
46
13.45
Revenue growth%
25.37
22.73
21.96
20.83
18.14
16.98
18.52
19.71
21.72
22.72
13.85
19.71
21.27
68
7.00
Gross margin%
14.88
11.89
12.12
11.77
10.17
8.68
8.37
10.33
13.21
12.32
15.35
10.33
11.83
56
21.05
Operating margin%
28.33
29.39
26.71
29.64
27.40
26.88
27.26
26.32
23.51
22.56
9.16
26.32
27.07
74
25.55
Net margin%
18.91
21.88
20.84
18.04
19.10
17.79
15.22
14.35
14.86
16.35
2.68
15.22
17.92
32
35.00
P/E ratio (avg)x
9.769
8.842
9.591
9.974
10.49
9.083
8.993
8.869
7.918
6.836
22.26
8.869
9.038
63
9.737
EV/EBITx
19.67
17.87
16.63
17.18
17.50
16.72
18.02
18.85
17.44
18.09
23.68
18.02
17.68
66
3.03
FCF yield (avg)%
24.60
21.95
19.48
17.97
17.11
19.26
16.87
19.84
18.98
17.99
21.70
18.98
19.12
38
20.94
FCF margin%
13.30
14.61
13.36
16.08
15.60
18.44
19.85
19.99
17.76
19.58
6.88
19.58
16.92
35
1.358
FCF / Net incomex
1.798
1.820
2.118
2.307
2.421
2.546
2.972
3.187
3.675
4.006
0.371
3.187
2.483
35
18.42
ROIC%
18.94
20.14
20.34
22.24
24.72
24.22
23.47
25.58
23.91
21.00
28.50
23.91
22.86
23
28.16
Return on equity%
7.23
9.87
11.88
13.37
12.09
11.04
10.07
7.07
7.84
8.90
16.03
8.90
9.97
60
27.04
Return on assets%
19.12
21.02
18.24
19.80
17.03
16.30
15.04
16.23
18.38
16.31
5.59
16.30
17.63
64
0.07
EPSRM
0.14
0.15
0.16
0.14
0.16
0.17
0.16
0.17
0.18
0.16
0.08
0.31%
2.45%
—
2.34
EPS growth%
16.43
17.09
15.05
17.45
15.53
18.03
19.40
21.49
21.19
22.31
5.36
21.19
17.74
35
0.06
Bookvalue per shRM
0.13
0.15
0.15
0.14
0.13
0.15
0.17
0.18
0.18
0.19
0.02
7.91%
5.51%
—
0.11
FCF per shareRM
0.08
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.03
(5.27%)
(6.17%)
—
0.03
Dividend per shRM
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.03
0.04
0.04
0.09
0.01%
(0.12%)
—
12.46
Div yield (avg)%
4.02
1.78
3.02
2.63
4.74
6.58
8.81
10.97
8.98
7.63
20.17
8.81
5.66
54
7.56
Payout ratio%
18.30
16.94
17.78
17.36
19.46
19.58
18.38
16.15
16.09
18.05
10.16
18.05
17.92
86
2.500
Shares (diluted)B
2.826
2.666
3.107
3.269
3.428
3.454
3.812
3.865
4.485
4.814
2.590
7.03%
6.75%
25
14.39
Buyback yield%
24.26
22.66
19.70
17.63
18.54
18.78
21.33
19.42
19.16
21.75
29.23
19.42
19.56
90
0.651
D/E ratiox
0.310
0.288
0.321
0.320
0.297
0.284
0.298
0.279
0.278
0.264
0.747
0.279
0.293
61
504.2
Enterprise valueRM M
133.5
144.9
157.0
140.3
147.7
135.3
135.7
122.7
123.0
126.3
446.9
(3.08%)
(1.60%)
84
454.4
LT debtRM M
802.7
760.9
798.2
800.3
838.2
860.3
842.7
812.5
778.3
827.6
34.29
(0.25%)
0.03%
46
Cost of revenue
5.92%
0.98×
Operating expenses
6.46%
1.03×
Cash and investments
21.37%
Goodwill & intangibles
18.11%
Spread over hurdle
50.24%