150.6
RevenueRM M
143.5
147.7
158.4
162.6
169.9
174.9
181.7
189.9
196.0
202.9
164.1
3.62%
3.99%
58
15.25
Revenue growth%
15.12
14.34
15.43
13.63
11.70
12.59
13.97
11.99
14.33
13.92
12.85
13.92
13.94
75
22.51
Gross margin%
12.60
11.63
8.67
9.75
9.94
10.70
12.76
14.67
13.07
15.33
15.37
13.07
12.11
75
12.89
Operating margin%
14.75
12.08
13.56
12.90
13.52
13.30
12.91
12.60
10.01
10.11
15.13
12.60
12.91
32
12.49
Net margin%
17.92
19.70
22.53
24.76
24.16
24.26
22.83
22.99
23.79
23.80
26.75
23.79
23.39
93
15.51
P/E ratio (avg)x
25.24
24.10
26.78
29.81
26.95
28.48
30.86
33.64
36.04
37.69
6.447
33.64
29.14
78
17.36
EV/EBITx
10.04
9.470
9.013
8.129
8.459
8.456
7.523
6.840
6.647
7.062
27.81
7.062
8.292
49
22.63
FCF yield (avg)%
30.03
32.76
32.59
30.95
28.09
30.88
28.37
27.85
30.02
28.87
6.47
28.87
30.02
76
10.73
FCF margin%
28.18
26.84
23.85
25.35
24.92
25.10
25.82
24.83
22.79
22.14
21.02
24.83
25.01
29
1.509
FCF / Net incomex
1.190
1.240
1.204
1.175
1.103
1.182
1.103
1.245
1.211
1.235
1.528
1.211
1.197
18
24.14
ROIC%
19.55
17.45
18.24
21.17
24.14
26.98
29.11
27.96
27.55
26.10
16.66
27.55
25.12
53
11.18
Return on equity%
20.74
19.70
20.89
21.24
19.70
17.54
15.86
13.94
14.99
13.42
2.72
14.99
18.62
8
23.14
Return on assets%
24.63
22.69
25.45
25.27
27.76
29.10
26.44
23.50
21.86
23.36
28.14
23.50
24.95
51
0.02
EPSRM
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.07
0.06
0.07
0.02
4.95%
2.99%
—
25.17
EPS growth%
19.41
21.32
22.75
22.17
19.52
22.47
20.34
23.10
23.63
20.89
22.89
22.47
21.75
64
0.04
Bookvalue per shRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.04
(4.08%)
(1.63%)
—
0.04
FCF per shareRM
0.02
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.02
0.02
0.05
0.96%
(1.00%)
—
0.03
Dividend per shRM
0.09
0.09
0.09
0.10
0.09
0.10
0.11
0.11
0.11
0.11
0.05
2.58%
4.05%
—
5.69
Div yield (avg)%
28.65
27.78
28.33
28.46
30.10
29.67
27.22
27.05
27.56
25.92
27.31
27.22
28.06
26
16.17
Payout ratio%
27.74
28.53
26.20
25.83
24.82
25.24
24.50
23.45
24.14
25.72
4.14
24.50
25.48
20
2.076
Shares (diluted)B
2.007
1.907
1.860
1.766
1.626
1.440
1.577
1.439
1.568
1.622
2.125
(0.05%)
(2.90%)
23
14.55
Buyback yield%
7.94
5.46
5.73
5.76
6.91
7.22
7.75
10.11
12.45
11.40
24.01
10.11
7.49
84
1.603
D/E ratiox
0.904
0.934
0.924
0.898
0.934
1.061
1.201
1.187
1.272
1.241
1.420
1.201
0.997
10
39.38
Enterprise valueRM M
21.72
18.98
17.95
17.00
16.20
15.20
14.31
13.48
12.20
11.33
97.55
(6.91%)
(6.99%)
13
158.9
LT debtRM M
168.8
195.1
206.8
209.6
194.3
183.1
197.5
225.5
235.4
247.5
106.4
4.96%
3.41%
76
Cost of revenue
4.09%
1.01×
Operating expenses
3.78%
0.98×
Cash and investments
16.96%
Spread over hurdle
28.69%