311.8
RevenueRM M
237.2
254.5
281.4
302.4
330.9
360.9
392.1
432.0
470.6
502.5
341.4
8.72%
8.63%
8
22.52
Revenue growth%
26.42
27.53
26.09
24.11
25.80
25.82
25.03
22.55
22.57
23.89
21.59
23.89
25.41
53
7.33
Gross margin%
3.83
4.24
2.94
3.48
2.14
1.44
1.32
0.40
0.40
1.72
26.78
1.32
1.93
75
22.53
Operating margin%
14.37
15.27
12.97
11.03
10.61
11.34
8.87
6.81
8.89
11.65
8.95
8.89
11.19
88
3.18
Net margin%
26.88
29.83
31.34
29.23
29.57
29.04
30.96
28.72
31.34
33.68
8.57
30.96
29.70
16
18.75
P/E ratio (avg)x
52.88
59.78
67.87
75.26
86.07
91.73
91.25
90.77
97.56
117.3
27.77
91.73
88.42
75
28.66
EV/EBITx
9.418
9.227
9.064
8.794
10.20
12.21
14.05
15.05
17.97
20.25
32.97
15.05
11.21
82
27.06
FCF yield (avg)%
26.19
27.64
28.53
29.06
28.80
26.13
28.93
26.48
26.68
25.99
14.61
26.48
27.16
94
15.22
FCF margin%
22.13
21.07
22.74
23.46
24.56
23.90
24.36
23.33
23.13
22.81
24.78
23.33
23.23
60
0.652
FCF / Net incomex
1.746
1.786
1.816
1.621
1.618
1.806
1.745
1.697
1.632
1.519
0.898
1.697
1.721
51
10.22
ROIC%
18.67
18.23
20.00
18.56
20.13
19.15
16.27
14.33
12.80
10.91
11.58
14.33
18.40
52
14.15
Return on equity%
17.90
19.72
17.71
20.66
23.20
21.37
19.62
21.37
23.15
22.95
17.54
21.37
21.01
7
22.15
Return on assets%
1.08
3.46
2.89
5.27
2.61
1.81
1.28
2.39
0.48
1.60
15.33
1.60
2.10
8
0.04
EPSRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.05
2.41%
3.67%
—
3.80
EPS growth%
22.27
19.77
21.88
21.80
19.78
16.94
14.62
14.26
15.43
13.87
18.74
14.62
18.36
51
0.09
Bookvalue per shRM
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.02
1.99%
2.89%
—
0.09
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.09
(5.15%)
(6.07%)
—
0.08
Dividend per shRM
0.08
0.08
0.08
0.08
0.09
0.08
0.07
0.08
0.07
0.07
0.06
(4.99%)
(1.03%)
—
3.08
Div yield (avg)%
27.56
29.17
28.96
27.24
28.19
27.99
27.94
26.21
24.50
22.95
29.20
26.21
27.75
16
10.02
Payout ratio%
9.36
11.93
13.65
16.36
14.93
13.01
12.23
11.29
10.97
9.04
8.57
11.29
12.08
87
1.568
Shares (diluted)B
2.309
2.689
3.144
3.466
3.753
4.005
3.901
3.780
3.812
3.982
1.587
1.19%
5.19%
32
27.95
Buyback yield%
21.86
19.56
18.83
19.94
18.90
19.21
19.07
20.71
20.80
22.67
15.03
20.71
19.75
33
0.798
D/E ratiox
0.717
0.707
0.770
0.816
0.850
0.902
0.849
0.933
0.998
1.026
1.637
0.933
0.850
14
194.1
Enterprise valueRM M
179.9
184.8
173.9
191.9
208.9
216.3
229.9
221.2
245.1
258.4
379.0
4.35%
2.74%
19
173.1
LT debtRM M
27.09
27.45
31.24
29.74
29.83
33.72
35.98
34.86
32.71
36.80
90.68
4.29%
3.23%
66
Cost of revenue
8.86%
1.02×
Operating expenses
8.51%
0.99×
Property and equipment
20.50%
Goodwill & intangibles
15.62%
Spread over hurdle
(0.39%)