145.7
RevenueRM M
506.1
509.6
514.8
517.2
526.5
533.2
532.6
540.8
561.5
574.7
157.5
1.77%
1.45%
95
15.77
Revenue growth%
2.63
3.75
6.00
7.73
7.23
4.66
4.71
2.48
3.26
2.01
11.53
3.26
4.20
12
4.15
Gross margin%
5.73
8.05
5.39
3.32
4.16
1.92
0.40
0.40
1.92
2.47
28.36
1.92
2.90
40
14.34
Operating margin%
6.60
3.87
2.25
4.63
5.59
4.39
6.34
5.23
6.03
5.14
20.60
5.23
5.19
74
20.71
Net margin%
16.23
18.16
16.28
16.21
18.31
15.31
15.73
16.48
16.65
13.67
4.09
15.73
16.26
7
27.98
P/E ratio (avg)x
26.79
31.82
32.65
33.68
36.93
38.78
37.86
42.01
41.29
48.93
9.411
41.29
37.40
70
21.14
EV/EBITx
9.715
9.560
10.33
11.75
13.46
13.39
14.01
13.85
12.69
12.09
18.67
13.39
12.39
12
13.92
FCF yield (avg)%
27.83
25.92
24.05
24.78
25.02
24.37
24.48
22.81
21.47
21.45
18.91
22.81
24.42
27
21.01
FCF margin%
10.92
12.61
10.99
11.57
14.52
14.04
11.68
9.90
10.14
7.86
5.93
10.14
11.28
75
0.574
FCF / Net incomex
1.374
1.264
1.344
1.524
1.717
1.952
2.105
2.391
2.598
2.520
1.442
2.391
1.834
6
18.05
ROIC%
25.16
23.67
20.81
22.07
24.51
24.47
26.45
28.44
31.00
28.43
7.94
28.43
24.84
62
16.92
Return on equity%
26.67
28.88
25.95
24.85
24.44
25.51
24.23
23.54
24.92
27.90
7.86
24.92
25.21
11
16.41
Return on assets%
6.51
7.36
10.22
10.55
11.86
10.34
10.06
8.85
7.06
9.64
25.75
9.64
9.85
13
0.02
EPSRM
0.04
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.02
9.99%
6.23%
—
18.00
EPS growth%
25.91
23.42
25.91
27.12
24.47
22.36
22.84
24.88
27.57
29.58
11.52
24.88
25.39
94
0.08
Bookvalue per shRM
0.09
0.08
0.08
0.08
0.07
0.08
0.09
0.08
0.07
0.07
0.06
0.45%
(2.64%)
—
0.05
FCF per shareRM
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.07
(4.94%)
(5.55%)
—
0.07
Dividend per shRM
0.09
0.09
0.10
0.10
0.11
0.11
0.13
0.13
0.14
0.14
0.08
4.64%
5.91%
—
14.49
Div yield (avg)%
29.75
29.82
31.97
32.35
32.96
30.96
29.05
32.03
29.72
31.95
7.73
30.96
31.45
93
8.73
Payout ratio%
33.21
34.28
34.75
31.78
30.14
28.25
30.41
31.00
33.59
36.56
24.12
31.00
32.49
26
5.030
Shares (diluted)B
6.869
6.981
7.866
8.259
8.602
9.700
9.615
10.38
11.47
12.03
5.028
6.94%
7.15%
87
26.59
Buyback yield%
17.57
18.79
17.74
15.19
16.75
16.18
13.77
12.19
13.74
15.07
13.47
13.77
15.69
41
0.342
D/E ratiox
1.821
1.995
2.050
1.960
2.217
2.597
2.936
2.925
3.218
3.663
1.066
2.936
2.407
81
72.41
Enterprise valueRM M
681.0
676.7
637.9
591.2
613.4
579.1
623.2
598.4
607.6
693.6
131.8
2.49%
(0.06%)
43
133.2
LT debtRM M
35.13
39.52
36.53
37.16
35.10
33.17
34.83
37.79
37.63
40.00
485.0
2.64%
1.44%
22
Cost of revenue
1.61%
1.02×
Operating expenses
1.36%
0.99×
Cash and investments
14.41%
Spread over hurdle
23.59%