117.6
RevenueRM M
105.6
106.5
109.3
109.8
109.9
110.5
113.9
115.7
116.1
118.1
122.0
1.45%
1.37%
7
3.23
Revenue growth%
27.97
30.70
30.35
32.56
34.98
32.35
32.85
34.48
32.36
31.40
28.02
32.36
32.35
40
28.52
Gross margin%
12.37
10.06
12.64
12.38
13.48
12.98
10.68
7.90
9.10
11.45
5.49
10.68
11.91
50
14.08
Operating margin%
11.22
8.25
7.15
7.65
9.42
12.35
14.59
15.18
13.51
15.17
24.46
14.59
11.79
32
2.15
Net margin%
0.40
0.61
0.40
1.55
3.23
5.92
5.53
4.50
2.31
0.40
8.98
4.50
1.93
21
37.98
P/E ratio (avg)x
30.69
31.77
35.24
39.34
40.02
44.53
43.48
42.15
38.22
37.99
18.16
42.15
38.78
34
28.40
EV/EBITx
5.186
4.677
4.558
4.498
4.005
3.674
3.231
3.157
3.146
2.918
9.683
3.157
3.840
37
20.51
FCF yield (avg)%
12.14
9.45
10.16
10.65
10.97
10.07
10.13
7.21
5.72
7.17
21.51
7.21
10.10
20
5.05
FCF margin%
11.83
9.88
10.34
9.09
7.83
9.87
12.77
11.74
11.09
8.80
7.49
11.09
10.11
26
1.725
FCF / Net incomex
1.198
1.307
1.319
1.181
1.291
1.261
1.377
1.467
1.530
1.451
1.619
1.451
1.313
26
28.13
ROIC%
13.47
13.30
12.47
11.94
9.86
12.21
14.49
13.05
11.23
10.57
22.00
12.21
12.34
95
10.15
Return on equity%
20.04
20.35
17.74
20.64
23.52
22.97
22.11
21.77
22.64
21.47
29.23
22.11
21.62
34
20.04
Return on assets%
24.39
25.96
25.77
28.17
27.58
29.33
27.56
27.04
24.56
26.45
7.97
27.04
26.74
61
0.04
EPSRM
0.14
0.16
0.18
0.19
0.22
0.22
0.22
0.21
0.20
0.19
0.04
(2.72%)
2.88%
—
13.60
EPS growth%
17.52
18.22
16.35
18.95
17.32
18.39
17.74
20.05
20.82
19.92
23.83
19.92
18.30
33
0.06
Bookvalue per shRM
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.03
1.74%
1.10%
—
0.10
FCF per shareRM
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.51%
(1.90%)
—
0.08
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
1.97%
1.27%
—
20.40
Div yield (avg)%
29.17
26.77
28.57
31.11
31.97
31.88
31.33
30.78
29.29
27.53
9.52
30.78
30.03
8
19.62
Payout ratio%
6.70
9.44
10.28
10.01
8.38
7.87
7.63
5.23
3.84
2.66
18.33
5.23
7.75
31
1.176
Shares (diluted)B
2.087
2.147
2.438
2.530
2.536
2.934
3.416
3.661
4.080
4.267
1.190
10.97%
8.27%
70
15.12
Buyback yield%
30.35
32.39
31.65
31.52
33.98
31.07
31.63
32.46
32.04
33.81
16.13
32.04
31.84
20
1.023
D/E ratiox
0.930
1.023
1.002
1.007
0.984
1.046
1.171
1.269
1.268
1.350
0.501
1.268
1.034
36
50.45
Enterprise valueRM M
125.0
134.7
154.0
146.2
139.9
143.5
159.9
152.2
173.6
179.4
86.07
5.11%
4.54%
82
104.5
LT debtRM M
109.5
116.4
132.8
149.6
152.7
163.6
186.7
202.1
214.7
244.4
137.8
9.86%
8.61%
42
Cost of revenue
1.66%
1.03×
Operating expenses
1.05%
0.97×
Goodwill & intangibles
16.99%
Cash and investments
16.96%
Spread over hurdle
65.80%