501.7
RevenueRM M
477.1
494.1
511.9
522.4
530.2
542.1
553.3
563.0
585.1
584.4
549.6
1.96%
2.52%
13
12.54
Revenue growth%
9.23
9.78
10.30
11.34
10.84
9.23
9.80
7.23
7.95
9.74
20.67
9.23
9.76
65
7.90
Gross margin%
11.47
13.35
14.29
16.94
15.58
17.74
17.45
17.76
19.71
20.77
24.60
17.76
17.19
15
10.93
Operating margin%
28.86
27.89
26.25
23.27
20.66
21.00
21.36
19.47
16.77
19.41
29.09
19.47
21.18
89
10.24
Net margin%
24.62
26.39
27.06
25.41
23.41
22.81
23.55
23.52
23.58
26.36
9.75
23.55
24.10
17
17.92
P/E ratio (avg)x
14.11
15.39
14.24
12.83
11.12
10.27
11.08
10.27
9.564
10.38
22.03
10.27
11.10
58
7.470
EV/EBITx
29.45
26.15
27.16
26.48
24.38
21.84
22.74
22.80
22.33
23.13
13.96
22.74
23.75
32
17.69
FCF yield (avg)%
30.43
28.55
30.71
27.83
27.58
27.65
24.66
25.43
25.13
28.07
22.08
25.43
27.74
75
14.99
FCF margin%
20.53
21.51
19.75
18.19
20.91
21.67
21.51
21.29
20.52
21.44
16.74
21.44
21.10
72
0.661
FCF / Net incomex
0.234
0.258
0.237
0.243
0.251
0.254
0.258
0.251
0.237
0.244
0.757
0.251
0.248
87
6.78
ROIC%
5.62
6.27
4.13
6.53
8.37
8.21
7.27
6.79
4.61
3.21
22.56
6.79
6.40
37
16.86
Return on equity%
11.96
10.25
9.98
7.83
6.20
8.26
6.50
4.70
6.13
4.63
29.73
6.13
7.16
12
13.44
Return on assets%
35.79
36.17
34.81
35.63
38.06
35.52
34.55
34.35
35.50
35.93
7.63
35.50
35.58
63
0.67
EPSRM
0.76
0.81
0.81
0.82
0.80
0.88
0.88
1.01
1.10
1.27
0.72
9.76%
4.90%
—
12.60
EPS growth%
3.90
2.77
2.92
0.40
0.40
0.77
0.40
0.74
0.80
2.79
17.12
0.77
0.79
67
0.38
Bookvalue per shRM
0.57
0.61
0.65
0.67
0.64
0.63
0.62
0.61
0.64
0.70
0.63
1.71%
2.07%
—
0.61
FCF per shareRM
0.31
0.29
0.29
0.28
0.29
0.32
0.29
0.26
0.27
0.30
0.65
0.63%
(0.80%)
—
0.10
Dividend per shRM
0.27
0.31
0.35
0.38
0.37
0.38
0.37
0.38
0.42
0.43
0.64
3.21%
4.00%
—
24.48
Div yield (avg)%
20.53
19.08
17.57
15.71
16.32
14.81
16.45
15.37
16.72
16.52
15.14
16.45
16.49
47
9.13
Payout ratio%
8.58
8.99
11.07
9.49
11.36
9.59
11.09
11.45
10.71
11.45
10.23
11.09
10.89
62
566.3
Shares (diluted)M
621.1
666.3
679.2
759.7
747.5
691.4
734.7
767.7
735.9
821.6
562.2
1.91%
3.78%
41
4.80
Buyback yield%
11.36
12.45
13.75
10.87
11.97
10.19
12.92
12.90
14.59
12.01
25.88
12.90
12.23
77
0.217
D/E ratiox
0.618
0.646
0.749
0.759
0.832
0.814
0.868
0.853
0.839
0.806
0.400
0.839
0.810
78
406.8
Enterprise valueRM M
470.1
453.9
437.1
420.0
443.1
503.3
457.9
438.4
406.1
418.2
391.8
(1.15%)
0.04%
87
445.7
LT debtRM M
412.8
433.6
496.0
542.1
558.1
583.5
642.1
655.0
649.9
719.9
494.6
5.23%
7.10%
18
Cost of revenue
2.69%
1.02×
Operating expenses
1.92%
0.94×
Cash and investments
19.18%
Property and equipment
15.53%
Spread over hurdle
20.58%