192.6
RevenueRM M
205.2
220.7
241.3
263.7
289.8
306.0
334.8
357.3
390.6
415.9
203.9
7.49%
8.25%
20
26.70
Revenue growth%
11.72
9.05
11.48
12.45
13.04
10.96
8.72
8.91
7.20
7.66
23.73
8.72
10.00
65
26.03
Gross margin%
2.67
1.95
4.69
2.81
3.86
3.57
1.30
0.74
2.40
3.28
11.60
2.40
2.74
17
9.29
Operating margin%
7.67
8.25
6.49
5.89
7.79
7.76
8.05
10.85
8.60
10.56
7.85
8.60
7.92
36
12.58
Net margin%
25.96
24.65
25.81
23.98
22.40
20.99
18.69
18.26
17.47
17.42
4.21
18.26
21.69
43
35.10
P/E ratio (avg)x
36.70
38.15
44.23
41.67
43.49
44.16
42.05
43.50
46.73
54.72
28.77
44.16
43.49
44
27.64
EV/EBITx
10.46
10.44
11.95
12.03
12.03
13.33
13.42
15.41
17.78
20.83
32.06
15.41
12.68
42
3.09
FCF yield (avg)%
27.61
28.07
26.45
23.66
22.24
24.81
24.88
22.95
23.09
25.29
22.51
24.81
24.85
30
16.25
FCF margin%
20.02
21.91
20.52
23.51
24.71
26.81
28.53
27.59
30.39
29.34
19.85
28.53
25.76
83
1.686
FCF / Net incomex
1.472
1.310
1.160
1.106
1.051
0.956
1.028
1.109
1.138
1.160
1.191
1.109
1.123
83
27.09
ROIC%
13.13
15.87
15.96
17.97
20.12
18.38
19.11
17.95
17.96
15.56
7.66
17.96
17.96
55
15.61
Return on equity%
3.97
1.15
1.15
0.77
0.40
3.31
3.34
6.27
8.59
9.69
16.21
6.27
3.33
19
5.44
Return on assets%
0.53
2.67
2.51
3.39
5.23
3.26
4.02
5.04
4.10
6.47
7.07
4.10
3.70
74
0.05
EPSRM
0.16
0.17
0.18
0.20
0.20
0.21
0.21
0.24
0.28
0.27
0.06
6.28%
5.84%
—
16.03
EPS growth%
16.03
14.00
13.86
12.84
15.17
15.73
17.27
17.09
19.00
20.19
12.82
17.27
15.88
54
0.08
Bookvalue per shRM
0.18
0.18
0.20
0.21
0.22
0.25
0.28
0.33
0.35
0.36
0.08
10.58%
8.65%
—
0.09
FCF per shareRM
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.12
0.13
5.06%
6.94%
—
0.07
Dividend per shRM
0.11
0.12
0.12
0.11
0.12
0.13
0.14
0.14
0.13
0.13
0.12
2.09%
2.83%
—
27.46
Div yield (avg)%
35.32
36.80
37.16
39.28
42.18
40.12
40.09
42.90
40.60
38.73
5.33
40.12
39.68
95
3.08
Payout ratio%
26.26
25.16
23.59
23.00
22.99
21.84
19.43
17.12
19.02
16.83
7.20
19.02
22.41
6
0.959
Shares (diluted)B
1.523
1.782
1.794
1.879
1.979
2.365
2.662
2.920
3.351
3.710
0.977
13.39%
11.28%
30
9.40
Buyback yield%
9.81
7.33
4.92
5.38
6.14
5.52
3.86
2.83
2.37
5.00
27.19
3.86
5.19
12
0.195
D/E ratiox
1.512
1.503
1.577
1.742
1.909
1.908
2.023
1.989
2.331
2.557
0.219
2.023
1.909
13
43.87
Enterprise valueRM M
69.95
66.75
73.52
77.26
81.04
81.59
91.24
103.5
102.5
101.2
209.1
4.54%
4.48%
66
34.99
LT debtRM M
168.7
174.8
188.7
165.6
156.1
165.3
164.0
170.2
169.7
154.1
202.4
(0.25%)
(1.52%)
42
Cost of revenue
7.84%
0.96×
Operating expenses
8.89%
1.06×
Cash and investments
16.45%