41.51
RevenueRM M
151.1
151.0
153.7
156.8
158.8
161.0
162.7
166.0
170.6
173.6
45.95
1.80%
1.49%
27
17.27
Revenue growth%
24.01
26.43
29.10
27.89
30.37
30.62
27.63
29.33
32.32
33.29
3.54
30.62
29.21
39
18.16
Gross margin%
16.79
18.87
20.05
18.08
18.93
18.01
16.02
16.77
16.24
17.14
10.45
16.77
17.58
52
4.09
Operating margin%
25.29
22.41
20.58
18.48
16.97
15.02
12.67
14.25
14.26
15.91
14.72
14.26
16.44
65
2.39
Net margin%
24.13
26.86
26.55
28.13
28.49
26.88
27.68
26.05
27.57
26.38
10.29
26.88
26.87
81
35.85
P/E ratio (avg)x
25.88
29.59
29.65
27.49
29.89
27.78
26.70
28.83
27.46
28.96
7.682
27.78
28.30
78
13.56
EV/EBITx
34.65
32.98
34.32
34.74
36.38
41.88
47.96
54.32
52.84
60.99
23.61
52.84
39.13
52
3.48
FCF yield (avg)%
6.98
7.21
10.19
7.55
7.00
4.24
4.78
6.80
7.08
4.75
17.80
4.78
6.99
18
3.78
FCF margin%
13.84
16.25
15.48
15.06
17.71
18.42
17.71
18.17
15.67
12.91
25.65
17.71
15.96
44
1.322
FCF / Net incomex
0.354
0.359
0.352
0.396
0.420
0.462
0.555
0.546
0.620
0.662
0.681
0.555
0.441
53
15.90
ROIC%
7.19
8.56
5.83
4.39
1.73
0.95
0.40
1.12
0.40
0.40
26.21
0.40
1.43
53
7.74
Return on equity%
5.41
5.58
6.32
5.49
7.50
6.22
6.59
4.93
7.48
6.41
7.98
6.41
6.27
6
21.62
Return on assets%
15.46
16.36
18.08
19.19
17.32
14.96
13.31
11.52
12.91
10.75
19.64
12.91
15.21
16
0.05
EPSRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
5.59%
4.65%
—
4.77
EPS growth%
11.29
10.85
9.51
11.97
12.25
12.77
12.50
9.95
10.12
9.15
24.09
10.12
11.07
62
0.06
Bookvalue per shRM
0.08
0.09
0.09
0.11
0.11
0.12
0.13
0.13
0.13
0.14
0.02
4.76%
5.56%
—
0.02
FCF per shareRM
0.06
0.06
0.07
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
(6.93%)
(5.99%)
—
0.08
Dividend per shRM
0.11
0.12
0.12
0.13
0.15
0.15
0.16
0.16
0.15
0.17
0.06
2.48%
5.03%
—
17.58
Div yield (avg)%
23.69
22.51
23.43
23.99
24.04
24.68
21.97
19.03
16.49
16.75
22.96
19.03
22.97
55
27.55
Payout ratio%
31.25
30.82
29.54
30.64
28.60
29.91
31.99
30.34
28.96
31.50
29.94
30.34
30.49
39
1.061
Shares (diluted)B
1.512
1.547
1.591
1.842
2.120
2.279
2.656
3.147
3.282
3.229
1.085
8.78%
7.88%
14
6.99
Buyback yield%
22.06
19.50
18.02
15.95
13.41
13.71
11.18
10.95
12.73
15.67
22.25
12.73
14.69
53
1.202
D/E ratiox
1.279
1.391
1.556
1.494
1.372
1.520
1.473
1.665
1.563
1.524
1.061
1.524
1.507
6
60.03
Enterprise valueRM M
93.54
86.01
90.29
92.58
85.81
79.16
79.02
78.82
70.84
76.83
133.8
(2.19%)
(2.40%)
51
30.75
LT debtRM M
32.25
33.98
35.51
35.34
33.52
35.01
33.75
33.19
33.69
32.91
141.2
(0.36%)
1.41%
94
Cost of revenue
1.49%
1.00×
Operating expenses
1.86%
1.04×
Goodwill & intangibles
17.71%
Property and equipment
15.58%
Spread over hurdle
(8.53%)