71.34
RevenueRM M
235.0
237.2
237.5
243.2
246.8
244.1
249.9
250.4
251.4
251.3
78.42
0.36%
0.68%
8
5.80
Revenue growth%
11.52
9.58
8.29
6.63
7.26
5.25
2.94
5.26
5.82
6.16
2.23
5.26
6.40
14
6.42
Gross margin%
3.28
3.65
0.88
0.40
2.64
3.90
4.12
6.67
7.82
5.18
28.59
5.18
3.78
60
22.40
Operating margin%
30.79
33.20
33.96
35.10
33.93
36.76
35.44
37.39
37.18
39.49
19.19
37.18
35.27
82
27.89
Net margin%
14.88
13.87
14.91
14.96
15.55
12.58
12.96
12.55
11.48
12.90
7.70
12.58
13.41
32
37.66
P/E ratio (avg)x
36.72
39.97
39.52
41.50
47.79
53.76
64.51
70.15
76.50
78.72
8.209
70.15
50.78
77
15.94
EV/EBITx
36.51
35.72
38.99
41.10
41.49
47.42
45.92
52.98
53.35
54.49
35.10
52.98
43.71
16
7.67
FCF yield (avg)%
15.69
13.69
12.87
13.07
15.14
16.24
14.42
13.38
11.45
13.35
21.61
13.38
13.53
84
9.87
FCF margin%
2.61
5.11
7.32
10.25
7.96
10.43
12.80
11.33
9.82
7.48
17.93
10.43
8.89
15
1.656
FCF / Net incomex
0.720
0.724
0.760
0.753
0.793
0.909
1.102
1.316
1.567
1.531
0.402
1.316
0.851
35
6.29
ROIC%
5.34
3.10
5.70
7.48
9.86
7.26
5.03
3.24
5.79
8.49
15.23
5.79
5.74
95
19.54
Return on equity%
28.70
27.78
29.95
27.59
29.82
29.74
28.21
28.52
26.95
24.61
12.73
28.21
28.36
62
11.74
Return on assets%
9.66
6.67
6.64
6.34
5.74
8.12
7.23
4.53
6.12
8.60
22.71
7.23
6.66
6
0.07
EPSRM
0.07
0.08
0.10
0.09
0.09
0.09
0.09
0.10
0.09
0.08
0.08
(2.71%)
1.50%
—
10.00
EPS growth%
22.81
20.89
22.93
24.03
21.93
23.00
25.20
28.00
28.89
29.82
2.94
28.00
23.52
78
0.05
Bookvalue per shRM
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.08
0.02
11.11%
9.07%
—
0.01
FCF per shareRM
0.05
0.06
0.06
0.05
0.06
0.05
0.05
0.05
0.04
0.04
0.07
(5.02%)
(1.59%)
—
0.05
Dividend per shRM
0.11
0.13
0.15
0.17
0.17
0.19
0.19
0.20
0.22
0.23
0.10
6.95%
9.20%
—
6.00
Div yield (avg)%
23.11
26.02
28.36
30.65
29.26
28.62
26.42
25.66
27.46
28.18
21.93
27.46
27.82
59
9.23
Payout ratio%
3.78
5.73
5.77
6.20
6.68
7.34
6.04
6.61
7.28
6.58
12.49
6.61
6.39
7
1.251
Shares (diluted)B
1.336
1.281
1.213
1.359
1.468
1.563
1.496
1.487
1.669
1.948
1.204
5.82%
3.84%
46
5.80
Buyback yield%
2.26
5.25
2.40
0.77
3.45
2.57
0.64
0.40
3.15
5.15
7.91
2.57
2.49
11
0.332
D/E ratiox
0.370
0.353
0.355
0.331
0.345
0.401
0.447
0.442
0.417
0.431
1.229
0.431
0.386
79
176.9
Enterprise valueRM M
166.9
171.6
185.8
195.8
206.9
246.1
281.9
315.1
365.7
399.2
40.13
14.05%
10.67%
21
270.9
LT debtRM M
487.0
498.6
529.3
555.9
578.3
619.4
624.0
632.6
634.5
640.7
146.2
2.07%
4.18%
17
Cost of revenue
0.72%
1.00×
Operating expenses
1.01%
1.03×
Goodwill & intangibles
15.29%