129.4
RevenueRM M
86.92
92.64
97.66
102.9
111.1
120.6
126.5
136.8
145.9
155.1
140.6
6.90%
6.45%
95
14.44
Revenue growth%
7.51
10.31
8.53
10.70
13.23
15.73
15.26
15.38
14.82
14.44
20.76
15.26
13.84
57
9.13
Gross margin%
21.01
22.77
20.90
18.91
21.57
23.77
21.50
22.38
22.71
20.16
20.13
22.38
21.53
26
16.54
Operating margin%
23.81
25.03
23.73
25.33
27.99
25.54
26.30
27.18
25.09
27.25
19.11
26.30
25.44
73
3.45
Net margin%
14.17
16.93
14.48
16.46
15.12
12.84
12.08
12.26
12.90
9.97
29.54
12.26
13.53
41
11.07
P/E ratio (avg)x
36.17
36.46
37.19
41.63
38.05
37.89
40.42
40.59
37.18
34.46
26.11
37.89
37.54
13
34.46
EV/EBITx
20.19
17.88
18.39
17.51
18.40
19.70
17.22
16.20
14.20
14.88
28.88
16.20
17.69
81
21.83
FCF yield (avg)%
8.99
11.76
14.51
13.12
10.85
10.92
11.99
13.76
12.10
9.48
14.16
11.99
11.88
6
27.29
FCF margin%
21.38
20.31
22.27
21.65
20.24
21.42
21.33
18.90
21.70
19.94
14.31
21.33
21.35
91
1.490
FCF / Net incomex
0.988
1.064
1.036
1.213
1.180
1.368
1.534
1.565
1.475
1.566
0.180
1.534
1.291
38
3.99
ROIC%
19.75
20.49
23.36
22.78
19.85
17.54
19.90
19.29
20.85
21.89
18.29
19.90
20.20
81
19.59
Return on equity%
7.01
6.70
4.12
1.94
4.26
4.14
1.55
0.54
2.88
2.88
3.58
2.88
3.50
73
14.96
Return on assets%
30.32
30.40
30.29
32.28
30.82
32.98
32.07
32.79
33.36
34.80
29.45
32.98
32.18
35
0.15
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.15
(3.60%)
(2.60%)
—
18.15
EPS growth%
5.63
4.99
7.15
8.85
8.09
5.50
3.26
6.21
3.57
5.63
29.93
5.50
5.63
35
0.10
Bookvalue per shRM
0.14
0.15
0.15
0.15
0.14
0.13
0.15
0.16
0.17
0.18
0.09
5.18%
2.22%
—
0.16
FCF per shareRM
0.17
0.18
0.17
0.15
0.16
0.17
0.16
0.17
0.15
0.13
0.22
(4.08%)
(3.29%)
—
0.20
Dividend per shRM
0.21
0.22
0.21
0.20
0.18
0.19
0.18
0.16
0.15
0.15
0.17
(3.25%)
(2.41%)
—
18.22
Div yield (avg)%
16.30
16.11
16.40
17.66
19.61
20.09
22.42
23.04
23.70
24.82
2.66
23.04
19.85
50
4.54
Payout ratio%
6.75
9.57
10.74
8.86
8.13
6.42
8.89
8.18
6.42
6.81
8.17
6.81
8.16
17
0.612
Shares (diluted)B
0.695
0.758
0.850
0.872
0.888
0.972
0.940
0.911
0.928
1.009
0.614
2.59%
5.00%
28
7.09
Buyback yield%
0.41
0.40
1.89
4.26
2.44
0.93
2.79
4.14
4.20
4.75
9.58
4.14
2.62
87
0.256
D/E ratiox
2.317
2.555
2.760
3.133
3.479
3.303
3.651
3.814
3.805
3.672
0.210
3.672
3.391
85
108.2
Enterprise valueRM M
129.5
130.5
115.3
123.0
112.6
116.8
115.8
119.3
111.6
124.2
164.9
1.97%
(1.09%)
74
87.10
LT debtRM M
43.51
43.10
49.67
52.05
54.92
62.18
64.35
62.66
57.84
63.92
137.5
3.08%
5.21%
44
Cost of revenue
6.73%
1.03×
Operating expenses
6.32%
0.99×
Property and equipment
15.96%
Spread over hurdle
(1.50%)