104.8
RevenueRM M
81.13
85.31
90.87
93.24
97.08
102.3
105.5
110.8
114.4
120.7
109.3
4.45%
4.32%
68
18.69
Revenue growth%
10.81
8.90
9.25
7.13
4.42
2.13
0.54
2.56
0.83
0.40
6.80
0.83
3.49
45
14.59
Gross margin%
1.24
1.72
0.40
0.40
2.26
3.96
3.64
4.80
5.17
4.46
9.30
4.46
2.95
39
17.11
Operating margin%
8.24
5.66
8.27
5.46
5.88
3.02
0.40
3.05
2.90
5.15
11.19
3.02
5.31
13
17.09
Net margin%
11.52
14.03
15.69
14.05
13.72
10.76
8.25
6.89
8.44
11.41
4.69
8.44
11.46
54
6.056
P/E ratio (avg)x
25.98
28.01
26.09
25.10
24.88
24.68
25.35
26.89
30.74
34.98
21.03
26.89
26.04
62
29.40
EV/EBITx
33.32
35.04
31.46
30.30
29.95
27.95
28.90
28.96
28.74
26.44
33.64
28.74
29.46
50
2.40
FCF yield (avg)%
15.06
14.61
13.82
11.07
9.86
7.36
9.19
10.77
13.54
12.59
11.53
10.77
11.83
88
14.87
FCF margin%
8.38
7.21
4.79
4.38
4.11
2.48
0.60
2.58
4.53
3.34
2.69
2.58
4.25
10
1.012
FCF / Net incomex
2.456
2.447
2.686
3.122
3.329
3.689
4.032
4.112
4.859
5.499
0.593
4.112
3.509
37
16.84
ROIC%
11.33
14.31
12.77
11.79
10.33
12.29
12.06
10.48
7.79
6.16
18.19
10.48
11.56
14
14.55
Return on equity%
12.96
15.13
12.57
10.30
11.11
11.71
14.66
16.83
17.06
16.87
26.81
16.83
13.81
94
19.07
Return on assets%
14.03
12.02
13.20
11.84
8.93
6.54
7.98
8.72
9.34
8.00
8.79
8.00
9.13
6
0.08
EPSRM
0.36
0.42
0.40
0.42
0.46
0.45
0.49
0.56
0.60
0.65
0.09
7.16%
7.56%
—
10.57
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.58
0.40
0.40
3.20
4.50
0.40
0.40
60
0.09
Bookvalue per shRM
0.37
0.38
0.43
0.47
0.47
0.49
0.51
0.61
0.73
0.76
0.21
10.26%
9.11%
—
0.05
FCF per shareRM
0.13
0.12
0.13
0.11
0.12
0.12
0.11
0.11
0.10
0.09
0.23
(5.39%)
(2.71%)
—
0.08
Dividend per shRM
0.18
0.19
0.18
0.19
0.16
0.16
0.16
0.14
0.15
0.15
0.05
(2.00%)
(3.33%)
—
25.08
Div yield (avg)%
2.97
5.21
6.64
4.69
5.70
7.03
5.17
2.65
0.40
0.40
6.40
2.65
4.93
31
21.52
Payout ratio%
8.77
10.24
11.60
14.41
12.20
10.00
11.64
14.44
13.00
14.50
17.07
13.00
11.92
57
312.9
Shares (diluted)M
325.6
349.9
310.1
299.2
305.0
258.9
275.7
292.2
294.3
293.1
304.1
(0.79%)
(2.15%)
32
27.13
Buyback yield%
17.25
15.37
13.59
11.07
13.89
11.77
14.19
16.33
18.54
20.18
13.95
16.33
14.78
77
0.645
D/E ratiox
1.510
1.526
1.616
1.611
1.465
1.562
1.366
1.426
1.268
1.264
0.355
1.366
1.488
44
54.92
Enterprise valueRM M
115.2
106.5
116.5
126.7
119.4
116.7
129.6
118.8
116.0
125.1
7.276
0.93%
(0.04%)
79
129.9
LT debtRM M
135.2
142.2
149.1
152.3
162.3
180.5
173.4
157.8
145.1
161.8
120.6
(0.07%)
2.10%
13
Cost of revenue
4.32%
1.00×
Operating expenses
5.80%
1.15×
Cash and investments
14.39%