134.9
RevenueRM M
209.0
212.9
209.7
205.4
204.7
203.2
198.4
193.9
198.1
202.0
141.3
(0.26%)
(0.47%)
37
28.45
Revenue growth%
22.95
20.96
20.07
18.51
16.05
16.56
19.48
20.40
17.70
17.85
22.70
17.85
19.00
28
29.93
Gross margin%
32.94
35.93
34.48
37.36
35.10
33.62
31.48
32.94
30.31
31.90
6.20
31.90
33.28
69
9.23
Operating margin%
4.45
5.25
4.17
4.98
3.22
3.24
0.73
0.40
0.65
3.27
21.63
0.73
3.25
92
20.11
Net margin%
24.16
25.41
27.35
27.11
28.96
28.90
29.96
30.45
32.07
29.45
17.71
29.96
28.93
93
16.87
P/E ratio (avg)x
36.96
42.84
50.51
55.14
62.67
59.96
61.24
72.16
85.15
88.50
6.501
72.16
60.60
59
13.79
EV/EBITx
10.67
11.32
11.25
10.86
10.18
11.22
10.82
12.21
12.72
14.14
17.38
12.21
11.24
73
19.20
FCF yield (avg)%
12.52
14.39
14.86
14.64
16.04
13.92
16.37
17.45
16.09
16.29
2.23
16.29
15.45
54
24.38
FCF margin%
0.95
1.47
0.40
3.17
5.74
3.99
3.97
3.29
5.21
2.61
26.42
3.97
3.23
29
0.728
FCF / Net incomex
1.687
1.683
1.693
1.815
2.000
2.082
2.042
2.094
2.135
2.314
1.263
2.094
2.021
17
13.06
ROIC%
13.61
12.98
11.00
11.28
12.64
14.72
13.63
10.88
11.83
12.63
12.28
12.63
12.63
44
4.24
Return on equity%
24.68
25.63
28.13
25.52
26.59
25.62
27.54
25.59
25.76
28.19
22.88
25.76
25.70
9
13.37
Return on assets%
22.25
24.85
22.26
21.34
20.88
23.28
23.07
24.64
24.40
23.12
21.60
23.28
23.10
75
0.24
EPSRM
0.32
0.33
0.33
0.32
0.34
0.37
0.38
0.36
0.34
0.33
0.26
(0.48%)
(0.93%)
—
21.53
EPS growth%
23.38
24.21
23.93
24.52
25.85
26.84
24.84
22.74
25.62
24.90
16.41
24.90
24.68
33
0.17
Bookvalue per shRM
0.38
0.42
0.47
0.50
0.52
0.54
0.53
0.58
0.62
0.62
0.31
3.57%
5.18%
—
0.41
FCF per shareRM
0.11
0.13
0.13
0.12
0.12
0.13
0.12
0.12
0.11
0.11
0.26
(0.15%)
1.35%
—
0.41
Dividend per shRM
0.28
0.32
0.35
0.38
0.41
0.50
0.56
0.59
0.60
0.60
0.19
7.88%
9.85%
—
17.17
Div yield (avg)%
17.34
17.79
20.51
18.54
19.73
18.07
19.51
22.15
24.33
26.52
9.74
22.15
19.62
83
12.04
Payout ratio%
10.26
12.60
11.98
9.46
7.03
6.01
8.71
6.09
5.31
8.04
2.03
6.09
8.38
42
363.0
Shares (diluted)M
545.2
642.9
624.1
661.8
674.7
720.1
770.6
804.5
774.1
828.7
362.9
4.20%
5.89%
17
12.92
Buyback yield%
13.61
13.17
12.13
14.10
14.72
13.87
12.10
11.79
8.96
10.96
15.43
11.79
12.65
48
0.775
D/E ratiox
0.615
0.630
0.616
0.638
0.695
0.646
0.694
0.801
0.774
0.896
1.724
0.774
0.670
73
47.79
Enterprise valueRM M
121.2
136.0
129.6
150.3
162.0
189.5
180.6
194.4
206.9
237.1
49.87
7.92%
8.25%
73
151.8
LT debtRM M
18.09
21.17
21.37
24.96
26.82
30.76
33.82
38.69
40.91
40.52
177.4
8.60%
8.46%
12
Cost of revenue
(0.72%)
0.97×
Operating expenses
0.53%
1.10×
Cash and investments
18.12%
Spread over hurdle
38.27%