104.9
RevenueRM M
116.1
119.0
124.1
127.3
132.4
141.1
149.5
153.3
160.7
163.8
116.2
4.34%
4.09%
84
20.55
Revenue growth%
2.98
2.87
2.81
2.39
2.97
3.66
5.23
4.74
7.67
6.61
12.01
5.23
3.32
36
26.72
Gross margin%
24.02
24.89
25.20
26.75
27.34
25.65
26.02
28.39
29.50
27.40
4.75
27.40
26.39
49
15.40
Operating margin%
28.25
26.51
25.68
25.30
25.62
25.35
23.40
25.56
24.37
26.49
18.38
25.35
25.59
50
16.08
Net margin%
5.09
3.79
4.04
2.46
2.13
1.31
0.95
0.40
0.40
0.40
17.02
0.40
1.72
68
32.52
P/E ratio (avg)x
23.11
24.74
25.22
24.73
23.96
26.17
25.28
27.27
25.77
24.92
22.77
25.77
25.07
65
31.57
EV/EBITx
11.02
11.04
11.67
13.21
13.59
13.41
12.86
14.81
13.94
15.97
27.80
13.94
13.31
44
5.75
FCF yield (avg)%
11.16
8.62
5.67
5.17
3.57
0.87
0.65
0.40
0.40
0.40
5.53
0.40
2.22
93
19.06
FCF margin%
27.86
27.36
25.36
24.06
26.14
28.20
26.33
26.39
26.18
26.13
27.90
26.33
26.26
49
1.569
FCF / Net incomex
0.410
0.420
0.398
0.412
0.365
0.340
0.360
0.371
0.353
0.347
1.676
0.353
0.368
83
8.24
ROIC%
7.95
8.18
10.78
11.38
14.13
11.70
11.79
10.28
10.57
8.16
12.40
10.57
10.67
21
21.71
Return on equity%
28.97
27.78
29.73
26.96
26.41
23.80
21.20
18.97
20.61
19.72
16.71
20.61
25.11
63
26.25
Return on assets%
20.93
21.64
19.97
21.39
23.84
22.05
20.52
20.17
20.61
21.13
28.62
20.61
21.03
57
0.08
EPSRM
0.11
0.12
0.13
0.13
0.13
0.14
0.16
0.15
0.16
0.17
0.08
5.83%
4.10%
—
20.34
EPS growth%
23.90
23.88
25.93
26.28
27.88
30.51
30.46
30.32
30.89
29.69
25.27
30.46
28.78
7
0.08
Bookvalue per shRM
0.09
0.08
0.07
0.07
0.07
0.06
0.07
0.06
0.06
0.06
0.13
(4.58%)
(4.83%)
—
0.05
FCF per shareRM
0.15
0.17
0.17
0.19
0.19
0.19
0.20
0.22
0.24
0.28
0.04
8.41%
7.54%
—
0.12
Dividend per shRM
0.10
0.10
0.10
0.11
0.10
0.11
0.11
0.11
0.11
0.11
0.06
1.38%
1.52%
—
14.64
Div yield (avg)%
27.38
29.11
27.54
28.71
28.99
27.44
27.86
29.21
32.06
34.20
17.18
29.21
28.85
29
28.98
Payout ratio%
22.21
19.83
20.86
21.13
22.97
24.57
22.89
20.40
20.84
22.13
3.64
22.13
21.63
40
625.8
Shares (diluted)M
596.1
581.6
578.7
586.6
526.2
578.1
613.2
681.4
704.4
663.5
620.3
4.74%
1.24%
49
21.18
Buyback yield%
21.98
23.34
23.26
20.58
19.77
21.62
19.18
21.46
21.56
23.82
15.80
21.56
21.59
51
1.580
D/E ratiox
1.371
1.588
1.640
1.927
1.860
1.927
1.939
2.198
2.205
2.281
1.393
2.198
1.927
90
89.71
Enterprise valueRM M
107.0
94.92
81.20
79.73
85.21
79.75
81.67
81.15
70.25
75.28
125.7
(2.45%)
(3.86%)
11
108.9
LT debtRM M
131.1
123.4
126.1
118.2
106.9
120.8
124.9
121.1
120.9
119.2
76.69
2.19%
(0.40%)
62
Cost of revenue
4.17%
1.01×
Operating expenses
4.25%
1.02×
Goodwill & intangibles
19.24%
Spread over hurdle
13.93%