332.6
RevenueRM M
251.5
268.5
284.9
290.9
299.3
312.8
325.9
337.6
356.4
367.7
342.7
4.20%
4.37%
60
14.97
Revenue growth%
15.32
14.70
13.73
14.22
14.81
12.16
13.75
16.60
18.48
15.63
7.06
15.63
14.75
51
25.09
Gross margin%
4.92
3.72
1.44
2.72
5.45
3.23
0.99
2.05
4.46
3.42
24.23
3.23
3.32
48
3.45
Operating margin%
23.59
22.73
21.77
22.34
21.65
20.22
20.00
22.88
22.11
21.96
10.82
21.96
22.04
87
29.87
Net margin%
23.99
22.41
22.87
23.22
24.66
25.31
25.09
24.54
24.47
21.55
11.83
24.54
24.23
25
31.35
P/E ratio (avg)x
8.364
9.395
10.25
9.604
10.00
9.980
9.690
9.524
10.46
10.83
14.49
9.980
9.835
23
9.768
EV/EBITx
46.66
53.73
55.16
57.31
58.15
61.49
61.89
65.22
63.42
67.99
31.53
63.42
59.82
26
18.09
FCF yield (avg)%
3.83
3.59
3.44
5.16
5.43
4.37
5.22
3.49
4.68
6.62
23.90
4.68
4.53
48
5.27
FCF margin%
2.32
0.81
3.40
2.47
2.08
1.98
1.76
0.40
1.80
2.86
27.64
1.80
2.03
84
1.324
FCF / Net incomex
1.486
1.676
1.778
1.952
1.814
2.016
2.278
2.321
2.484
2.519
1.510
2.321
1.984
6
19.92
ROIC%
13.47
13.29
12.58
11.89
14.17
15.43
14.56
12.96
11.14
9.62
14.96
12.96
13.12
75
10.82
Return on equity%
21.49
22.72
23.77
24.74
22.37
24.82
26.09
28.00
28.15
30.68
8.60
28.00
24.78
71
9.99
Return on assets%
9.90
11.72
11.97
13.13
11.81
13.33
10.84
12.61
11.41
12.68
22.47
12.61
11.89
20
0.08
EPSRM
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.09
(5.11%)
(3.64%)
—
26.65
EPS growth%
4.53
7.14
7.23
9.45
6.78
8.53
9.89
9.53
8.49
8.28
22.21
8.53
8.39
54
0.02
Bookvalue per shRM
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.03
0.04
(9.11%)
(5.60%)
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.08
(2.17%)
0.57%
—
0.05
Dividend per shRM
0.09
0.09
0.10
0.11
0.12
0.12
0.14
0.14
0.14
0.15
0.05
4.38%
5.90%
—
7.42
Div yield (avg)%
14.79
15.74
14.43
13.71
15.31
13.45
15.15
14.64
16.07
15.38
19.32
15.15
14.97
90
16.04
Payout ratio%
35.21
33.69
31.67
30.80
32.20
30.65
28.46
28.68
26.92
24.05
26.94
28.46
30.72
64
3.453
Shares (diluted)B
2.818
2.445
2.207
2.301
2.416
2.147
1.965
1.777
1.844
1.969
3.394
(4.01%)
(3.64%)
32
9.73
Buyback yield%
12.55
12.06
14.01
14.57
11.90
10.62
11.67
11.53
13.44
11.61
10.87
11.61
11.98
24
1.680
D/E ratiox
1.344
1.589
1.704
1.740
1.741
1.886
1.863
1.848
1.893
2.146
0.827
1.886
1.794
52
259.3
Enterprise valueRM M
368.0
336.7
304.9
303.7
303.4
284.8
247.8
233.9
243.8
262.2
51.11
(2.88%)
(3.50%)
37
73.62
LT debtRM M
287.9
297.2
304.9
335.0
365.3
387.1
411.1
385.6
364.0
329.5
148.2
(2.04%)
1.21%
40
Cost of revenue
4.47%
1.01×
Operating expenses
4.66%
1.03×
Goodwill & intangibles
18.52%
Cash and investments
16.89%