104.2
RevenueRM M
102.7
105.9
107.8
111.4
118.0
121.6
127.2
129.3
134.9
137.5
109.8
3.11%
3.38%
35
11.17
Revenue growth%
14.27
12.78
14.33
13.47
12.00
9.49
10.04
12.44
9.49
10.89
9.82
10.04
12.22
79
27.31
Gross margin%
15.52
16.43
15.83
15.78
15.96
18.39
19.59
21.43
20.49
22.77
2.03
20.49
17.41
82
10.08
Operating margin%
28.13
31.12
32.98
32.16
35.11
36.35
38.31
40.28
40.60
41.97
16.13
40.28
35.73
58
6.85
Net margin%
26.43
29.20
28.91
30.56
27.72
27.41
28.29
29.29
28.18
28.92
13.94
28.29
28.60
43
34.44
P/E ratio (avg)x
36.15
33.10
35.00
38.64
40.09
36.15
36.50
33.59
34.81
31.25
20.05
34.81
35.57
10
29.82
EV/EBITx
17.00
20.39
22.69
25.15
29.17
29.89
34.95
38.88
45.93
52.23
17.03
38.88
29.53
65
9.16
FCF yield (avg)%
3.12
5.40
5.56
7.42
7.48
8.20
9.44
7.52
7.09
8.84
21.65
8.20
7.45
94
17.12
FCF margin%
12.64
11.95
10.56
10.32
12.68
13.57
13.50
15.69
17.60
15.34
3.16
15.34
13.09
25
1.527
FCF / Net incomex
0.490
0.483
0.524
0.553
0.588
0.514
0.508
0.472
0.428
0.475
0.714
0.475
0.499
86
17.50
ROIC%
26.57
23.94
26.64
28.05
27.25
24.84
23.07
24.43
25.60
22.91
27.48
24.43
25.22
30
22.39
Return on equity%
11.88
13.05
15.12
16.82
15.72
16.52
15.45
13.14
11.60
14.15
12.07
14.15
14.64
16
10.56
Return on assets%
21.26
23.79
24.53
22.65
23.51
22.36
23.83
21.32
20.50
21.22
24.33
21.32
22.50
72
0.07
EPSRM
0.04
0.05
0.05
0.06
0.07
0.08
0.08
0.09
0.10
0.11
0.08
9.40%
11.25%
—
4.97
EPS growth%
0.48
2.64
5.55
7.57
4.64
2.64
5.34
4.37
1.44
3.09
14.05
3.09
3.73
35
0.06
Bookvalue per shRM
0.06
0.06
0.07
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.06
0.08%
2.14%
—
0.07
FCF per shareRM
0.13
0.15
0.14
0.16
0.17
0.18
0.22
0.22
0.22
0.25
0.12
8.72%
6.37%
—
0.11
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.08
0.60%
(1.64%)
—
6.71
Div yield (avg)%
6.57
8.65
9.76
11.48
10.14
7.15
6.40
4.02
2.35
4.27
13.57
4.27
6.86
67
29.55
Payout ratio%
0.40
0.40
3.36
2.64
2.03
0.40
3.20
0.86
0.40
0.40
10.66
0.40
0.63
22
440.8
Shares (diluted)M
402.9
393.8
429.2
430.8
406.0
368.1
403.7
394.7
345.0
315.6
441.7
(4.92%)
(3.00%)
78
23.68
Buyback yield%
18.70
18.60
17.34
17.99
15.68
18.57
16.77
19.68
19.84
20.00
18.51
19.68
18.58
93
0.858
D/E ratiox
1.057
1.151
1.180
1.288
1.286
1.361
1.487
1.635
1.720
1.811
0.373
1.635
1.325
77
38.57
Enterprise valueRM M
78.63
82.69
77.99
77.63
73.48
82.15
73.99
67.22
72.02
74.41
48.05
0.25%
0.59%
56
38.25
LT debtRM M
24.40
26.67
27.77
27.46
28.87
29.77
29.82
26.96
26.71
23.63
6.404
(3.92%)
(0.25%)
87
Cost of revenue
3.38%
1.00×
Operating expenses
3.64%
1.02×
Property and equipment
18.47%