472.4
RevenueRM M
284.6
316.2
351.5
378.0
409.9
451.5
484.8
537.6
584.0
648.0
498.2
9.59%
9.33%
92
22.47
Revenue growth%
24.47
25.13
24.43
21.48
18.55
19.67
19.56
21.98
22.45
20.29
27.61
20.29
21.73
13
4.00
Gross margin%
22.40
19.40
20.21
18.64
17.47
14.79
13.28
10.50
11.97
14.20
24.94
13.28
16.13
24
14.56
Operating margin%
24.09
24.59
25.75
25.86
25.35
22.69
23.84
23.37
20.93
18.90
7.81
22.69
23.96
69
3.69
Net margin%
16.59
16.02
13.87
13.08
15.00
17.75
18.82
21.71
19.99
19.66
21.58
19.66
17.17
94
37.48
P/E ratio (avg)x
30.31
30.09
35.55
39.84
40.80
45.35
44.44
44.35
49.07
47.20
13.06
45.35
42.58
82
35.70
EV/EBITx
27.54
31.39
35.08
40.38
39.82
41.57
49.04
57.25
64.09
64.22
22.85
57.25
40.97
35
4.28
FCF yield (avg)%
2.63
2.45
2.12
3.09
0.79
0.40
0.40
2.31
0.40
0.40
12.40
0.40
1.46
72
27.15
FCF margin%
9.45
9.73
10.06
9.22
8.39
10.79
8.18
8.08
8.07
8.56
18.11
8.18
8.89
61
1.757
FCF / Net incomex
1.107
1.137
1.150
1.251
1.345
1.472
1.292
1.257
1.170
1.164
1.448
1.257
1.211
48
24.94
ROIC%
19.67
21.11
21.48
22.75
20.67
17.80
16.91
16.50
18.84
19.30
24.19
17.80
19.48
7
20.50
Return on equity%
9.44
11.30
11.09
11.08
11.09
13.86
15.71
12.82
15.20
12.84
2.77
13.86
12.06
43
13.16
Return on assets%
29.26
28.39
27.04
24.58
25.48
26.07
27.39
25.93
23.45
22.67
11.87
25.93
26.00
15
0.22
EPSRM
0.20
0.19
0.17
0.17
0.18
0.17
0.17
0.19
0.19
0.19
0.23
1.14%
(1.12%)
—
12.05
EPS growth%
21.19
20.64
22.25
19.95
22.12
19.18
21.26
21.41
24.37
24.85
7.48
21.41
21.33
83
0.22
Bookvalue per shRM
0.29
0.27
0.29
0.31
0.29
0.27
0.29
0.32
0.32
0.34
0.22
3.10%
2.79%
—
0.07
FCF per shareRM
0.15
0.16
0.17
0.19
0.22
0.23
0.25
0.25
0.28
0.28
0.08
4.33%
5.98%
—
0.23
Dividend per shRM
0.33
0.33
0.38
0.38
0.43
0.48
0.46
0.48
0.49
0.55
0.07
5.25%
6.05%
—
6.38
Div yield (avg)%
17.02
14.50
17.12
15.01
15.47
13.86
13.89
12.51
14.28
13.30
7.16
13.86
14.39
78
24.70
Payout ratio%
29.48
28.76
30.35
30.56
29.98
32.85
32.33
33.55
32.62
32.82
6.26
32.82
31.44
32
0.705
Shares (diluted)B
1.055
1.133
1.125
1.306
1.381
1.606
1.572
1.565
1.844
1.817
0.695
5.64%
6.80%
24
7.28
Buyback yield%
26.01
24.53
25.82
28.45
29.02
26.88
26.50
26.76
28.20
28.52
17.72
26.88
26.82
72
1.035
D/E ratiox
0.541
0.641
0.707
0.813
0.968
1.013
1.048
1.204
1.329
1.455
0.195
1.204
0.991
63
201.1
Enterprise valueRM M
657.9
751.2
725.0
734.7
778.0
766.7
807.0
847.8
964.5
923.6
196.4
3.49%
3.78%
31
353.1
LT debtRM M
179.1
184.6
189.3
194.1
187.9
197.0
185.4
204.8
221.8
222.7
723.9
3.45%
2.68%
46
Cost of revenue
9.63%
1.03×
Operating expenses
8.62%
0.94×
Cash and investments
19.09%