183.8
RevenueRM M
139.9
145.8
153.8
159.1
165.0
175.6
188.1
197.8
210.0
219.7
196.1
5.90%
5.20%
33
13.89
Revenue growth%
13.13
10.76
8.23
5.75
8.29
8.51
6.32
5.88
7.30
6.22
10.90
6.32
7.77
86
3.52
Gross margin%
20.72
21.44
20.76
23.21
24.26
21.41
22.27
19.76
16.85
14.59
17.28
19.76
21.09
37
9.27
Operating margin%
26.12
25.00
23.52
23.32
22.76
19.85
20.66
22.62
21.15
23.75
16.75
21.15
23.04
57
27.10
Net margin%
17.29
18.33
15.77
12.95
10.91
9.95
10.72
13.03
11.04
10.38
12.14
10.72
11.99
86
15.19
P/E ratio (avg)x
25.51
26.63
24.02
21.91
23.59
23.12
20.46
18.57
18.20
19.05
8.095
19.05
22.51
36
24.44
EV/EBITx
14.90
14.54
14.91
14.81
15.61
16.27
16.49
15.96
15.17
13.17
30.05
15.96
15.04
83
5.74
FCF yield (avg)%
1.10
1.99
2.63
0.48
3.08
1.00
1.92
3.11
4.19
2.27
7.69
2.27
2.13
65
14.73
FCF margin%
5.90
2.90
0.44
0.40
0.40
1.68
2.74
3.08
3.66
6.02
5.48
3.08
2.82
37
1.718
FCF / Net incomex
1.454
1.532
1.710
1.688
1.689
1.802
1.975
2.131
2.318
2.513
0.927
2.131
1.756
40
9.74
ROIC%
18.66
18.53
20.44
22.62
21.74
24.45
23.10
23.05
24.14
22.68
4.62
23.10
22.65
57
27.37
Return on equity%
9.51
8.18
8.91
10.97
13.87
13.63
11.47
9.34
7.30
9.75
12.83
9.75
9.63
30
16.62
Return on assets%
19.14
17.67
17.75
18.87
17.36
17.99
17.57
18.13
16.86
15.87
21.70
17.57
17.71
16
0.12
EPSRM
0.21
0.24
0.25
0.28
0.32
0.35
0.42
0.45
0.54
0.62
0.13
14.22%
13.25%
—
29.20
EPS growth%
11.84
11.07
11.00
8.56
7.96
8.91
9.70
11.38
10.41
7.89
2.54
9.70
10.06
6
0.13
Bookvalue per shRM
0.17
0.17
0.19
0.20
0.23
0.26
0.30
0.33
0.34
0.32
0.14
6.71%
7.13%
—
0.12
FCF per shareRM
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.06
0.11
7.20%
6.68%
—
0.04
Dividend per shRM
0.19
0.21
0.21
0.21
0.24
0.24
0.27
0.27
0.27
0.26
0.14
2.22%
2.92%
—
2.56
Div yield (avg)%
6.52
4.37
6.13
3.24
2.24
1.96
1.67
3.49
2.94
0.92
17.95
1.96
3.09
34
11.13
Payout ratio%
26.93
26.85
24.05
24.97
23.03
21.60
21.85
22.03
23.18
23.83
6.23
22.03
23.50
86
371.0
Shares (diluted)M
667.9
666.5
644.0
707.4
738.4
748.9
727.9
818.3
831.4
920.6
370.8
4.51%
4.53%
68
25.48
Buyback yield%
4.32
1.51
0.40
1.80
4.08
1.62
0.40
3.02
4.42
5.06
15.06
3.02
2.41
49
0.676
D/E ratiox
1.244
1.318
1.256
1.435
1.372
1.331
1.496
1.648
1.685
1.838
0.653
1.648
1.403
24
112.4
Enterprise valueRM M
28.23
24.03
23.19
24.80
21.74
23.43
21.04
18.64
17.40
15.21
96.69
(6.90%)
(5.29%)
63
66.03
LT debtRM M
201.6
208.7
190.4
197.5
174.8
171.9
162.7
140.4
154.0
135.6
169.7
(4.95%)
(3.46%)
8
Cost of revenue
5.20%
1.00×
Operating expenses
5.83%
1.06×
Spread over hurdle
(2.88%)