112.6
RevenueRM M
69.48
73.79
78.57
81.77
86.65
92.93
100.0
105.8
114.6
122.6
122.3
7.18%
6.37%
34
22.97
Revenue growth%
25.95
24.76
25.13
25.80
23.09
20.85
19.30
21.25
20.94
20.58
28.35
20.85
22.17
12
15.78
Gross margin%
26.50
28.50
31.08
30.35
28.12
25.21
26.18
27.96
30.73
29.80
7.42
27.96
28.31
72
14.36
Operating margin%
6.17
8.83
10.49
7.84
8.61
11.19
9.66
8.90
9.26
11.15
7.64
9.66
9.08
29
25.12
Net margin%
9.42
9.19
11.48
14.47
11.87
11.15
10.90
13.61
15.53
14.08
26.86
13.61
11.68
51
11.46
P/E ratio (avg)x
9.397
10.46
9.805
9.728
9.611
9.595
10.44
10.96
12.05
12.01
19.44
10.96
10.12
52
7.007
EV/EBITx
21.03
23.20
26.27
29.07
29.85
33.02
40.00
40.12
48.02
55.79
15.13
40.12
31.44
40
2.23
FCF yield (avg)%
11.48
11.86
14.28
14.46
16.63
15.55
13.77
16.44
15.54
16.06
9.85
15.55
15.00
88
2.41
FCF margin%
33.78
35.74
37.92
38.83
41.26
40.82
37.89
40.48
42.66
45.21
25.92
40.82
39.65
11
1.357
FCF / Net incomex
0.284
0.280
0.252
0.228
0.225
0.206
0.220
0.236
0.233
0.240
0.849
0.233
0.235
43
6.25
ROIC%
20.37
21.80
21.22
18.66
18.83
19.70
18.12
17.94
15.43
14.02
27.24
17.94
18.74
50
27.82
Return on equity%
18.76
21.24
20.87
19.05
20.25
22.53
20.83
18.76
19.78
17.37
25.75
19.78
20.02
73
15.12
Return on assets%
16.72
14.28
13.08
15.14
15.88
14.81
12.05
9.73
10.29
7.65
18.49
10.29
13.68
91
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.60%
0.17%
—
13.12
EPS growth%
0.45
0.40
0.40
0.40
0.40
0.40
0.48
0.40
3.32
2.90
28.54
0.48
0.40
38
0.02
Bookvalue per shRM
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.02
9.08%
9.11%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
4.44%
2.99%
—
0.02
Dividend per shRM
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.05
0.05
0.06
0.02
1.26%
6.36%
—
2.62
Div yield (avg)%
12.14
10.12
11.12
9.18
11.65
10.81
11.70
9.62
12.22
12.31
4.15
11.70
11.38
57
24.50
Payout ratio%
14.02
14.43
14.19
16.22
14.04
12.19
13.73
13.91
12.83
13.54
12.02
13.54
13.96
20
2.780
Shares (diluted)B
2.539
2.399
2.081
2.001
1.911
1.666
1.790
1.701
1.544
1.664
2.796
(2.73%)
(5.03%)
29
4.47
Buyback yield%
13.66
15.01
14.64
12.72
12.98
14.21
13.09
10.36
10.15
12.44
11.01
12.44
13.04
33
1.421
D/E ratiox
0.838
0.854
0.833
0.762
0.655
0.561
0.503
0.533
0.486
0.492
1.480
0.503
0.608
18
73.48
Enterprise valueRM M
39.16
35.60
37.49
33.84
34.57
31.60
27.61
30.55
27.15
26.74
66.68
(5.01%)
(3.48%)
86
84.43
LT debtRM M
15.23
15.89
15.86
16.71
18.04
20.00
22.85
21.38
21.10
22.19
43.99
4.22%
4.24%
67
Cost of revenue
6.38%
1.00×
Operating expenses
6.21%
0.98×
Cash and investments
15.87%