481.3
RevenueRM M
388.5
432.3
478.8
520.6
569.9
614.6
662.6
737.7
800.4
855.2
526.9
8.46%
9.05%
8
28.21
Revenue growth%
4.06
5.80
4.94
3.02
2.24
2.97
0.42
2.76
5.24
6.63
6.58
2.97
3.54
66
14.40
Gross margin%
1.01
1.07
0.86
2.71
3.35
4.21
2.56
4.34
3.81
2.47
12.79
3.81
2.63
31
20.42
Operating margin%
12.58
10.96
10.85
11.02
11.61
12.54
10.41
12.31
11.19
11.39
18.80
11.39
11.29
51
29.53
Net margin%
7.51
8.93
8.40
9.50
10.98
11.99
12.74
11.56
14.42
14.99
6.24
12.74
11.27
66
12.52
P/E ratio (avg)x
33.77
32.42
31.36
33.19
35.08
36.61
37.36
34.49
30.15
30.67
15.29
34.49
33.48
94
23.47
EV/EBITx
30.35
29.07
28.87
28.77
31.56
34.27
40.17
39.59
43.29
44.81
37.63
40.17
32.92
22
27.57
FCF yield (avg)%
3.53
5.22
4.10
2.81
2.07
4.37
4.34
6.52
9.46
9.93
13.34
6.52
4.36
66
8.42
FCF margin%
13.90
12.93
14.81
16.35
17.63
16.28
17.71
20.38
22.15
20.73
22.17
20.38
16.99
91
0.897
FCF / Net incomex
0.930
0.823
0.721
0.729
0.800
0.751
0.802
0.847
0.813
0.740
1.782
0.802
0.801
45
14.96
ROIC%
10.31
11.57
9.93
11.20
9.63
7.54
5.71
6.50
6.89
4.93
27.89
6.50
8.58
64
7.15
Return on equity%
6.28
6.99
8.19
9.60
8.54
10.58
13.16
10.34
10.14
11.23
3.01
10.58
9.87
23
13.82
Return on assets%
18.36
17.06
15.71
18.25
16.68
18.64
20.05
17.85
16.96
15.10
10.31
17.85
17.46
74
0.14
EPSRM
0.36
0.34
0.36
0.36
0.33
0.35
0.38
0.36
0.40
0.39
0.15
3.40%
0.51%
—
24.62
EPS growth%
7.67
5.18
5.41
6.24
5.44
3.13
1.80
3.04
5.76
2.95
17.83
3.04
5.29
38
0.15
Bookvalue per shRM
0.36
0.35
0.35
0.33
0.31
0.29
0.30
0.30
0.27
0.24
0.44
(5.14%)
(4.12%)
—
0.29
FCF per shareRM
0.34
0.36
0.35
0.34
0.30
0.29
0.31
0.28
0.29
0.30
0.33
(0.02%)
(0.86%)
—
0.27
Dividend per shRM
0.34
0.34
0.38
0.43
0.49
0.50
0.61
0.67
0.70
0.70
0.21
7.20%
7.32%
—
28.09
Div yield (avg)%
13.67
12.56
12.74
15.52
15.62
12.68
13.40
12.93
14.22
12.18
23.46
12.93
13.16
68
10.43
Payout ratio%
31.44
28.78
27.12
26.86
27.96
26.98
26.23
28.67
26.11
23.91
11.36
26.23
27.05
43
954.1
Shares (diluted)M
862.1
867.7
791.1
820.4
892.9
815.1
811.1
878.0
971.4
941.2
927.5
1.06%
1.30%
18
6.42
Buyback yield%
9.53
8.85
7.78
5.04
4.23
6.48
6.35
3.71
2.90
4.81
12.99
4.81
5.69
81
0.278
D/E ratiox
1.363
1.261
1.101
1.136
1.257
1.093
1.162
1.076
1.060
1.037
1.348
1.076
1.118
41
191.5
Enterprise valueRM M
304.3
352.7
412.0
449.0
468.6
511.5
600.3
681.8
804.5
921.4
626.6
14.48%
12.39%
5
151.1
LT debtRM M
283.3
317.2
314.7
313.7
296.5
330.2
310.1
305.1
294.0
316.2
350.4
1.29%
1.08%
81
Cost of revenue
8.95%
0.99×
Operating expenses
9.01%
1.00×
Cash and investments
17.06%
Goodwill & intangibles
16.07%