123.9
RevenueRM M
134.6
142.0
151.0
162.2
167.5
179.7
192.3
205.6
220.7
233.9
129.6
6.91%
6.27%
12
8.00
Revenue growth%
11.03
8.27
5.65
4.00
3.28
4.21
2.35
3.07
4.79
6.34
6.01
4.21
4.50
9
4.29
Gross margin%
21.92
24.31
25.84
25.52
25.05
27.63
26.49
27.80
29.70
27.71
19.80
27.71
26.17
68
14.72
Operating margin%
19.49
20.17
18.86
20.02
17.28
16.26
18.08
17.43
19.19
22.12
2.91
18.08
19.02
89
4.73
Net margin%
12.82
10.18
12.90
14.76
13.51
13.67
12.67
12.89
11.66
10.42
7.81
12.67
12.86
19
18.94
P/E ratio (avg)x
33.37
36.55
39.68
39.86
39.69
35.99
37.12
32.23
31.00
29.43
18.47
32.23
36.27
77
9.436
EV/EBITx
45.78
46.68
54.19
60.29
67.60
79.73
87.88
97.05
111.9
129.9
25.15
97.05
73.66
42
15.92
FCF yield (avg)%
2.30
2.36
3.77
6.24
6.69
8.09
10.71
8.38
5.56
3.59
29.16
8.09
5.90
34
19.27
FCF margin%
15.14
16.88
19.04
18.29
16.81
17.36
19.66
20.95
21.55
20.03
14.04
20.03
18.67
94
0.640
FCF / Net incomex
1.700
1.599
1.454
1.338
1.159
1.039
1.045
1.112
1.047
1.072
0.293
1.047
1.135
17
25.72
ROIC%
21.46
24.04
23.19
24.06
23.16
21.27
19.70
19.28
21.83
23.47
17.78
21.27
22.50
64
11.52
Return on equity%
20.38
17.54
17.88
14.97
13.02
12.42
10.83
8.03
8.16
9.69
17.13
9.69
12.72
40
19.93
Return on assets%
14.21
15.14
15.99
13.04
10.09
9.23
10.78
11.57
11.64
10.71
29.93
10.78
11.60
82
0.03
EPSRM
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.03
10.32%
10.68%
—
16.09
EPS growth%
2.08
1.01
2.63
3.52
2.13
1.82
4.52
1.91
0.40
0.40
3.32
1.82
1.99
15
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.29%)
0.37%
—
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
0.04
(0.07%)
(0.19%)
—
0.02
Dividend per shRM
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.10
0.10
0.10
0.04
5.28%
6.18%
—
17.30
Div yield (avg)%
23.54
22.39
25.22
22.32
20.17
21.77
19.32
20.45
21.04
20.65
11.55
20.65
21.40
69
4.14
Payout ratio%
16.51
18.32
18.03
18.12
18.26
16.05
18.78
21.75
21.14
23.28
23.66
21.14
18.29
75
0.999
Shares (diluted)B
1.697
1.776
1.654
1.671
1.754
1.673
1.732
1.734
1.940
2.113
1.025
3.79%
2.52%
14
28.56
Buyback yield%
1.20
0.40
0.40
3.29
5.24
4.85
7.73
4.75
4.61
2.73
6.07
4.75
3.95
68
0.254
D/E ratiox
1.885
1.780
1.671
1.904
2.099
2.167
2.203
2.459
2.254
2.496
0.753
2.254
2.133
50
175.5
Enterprise valueRM M
113.0
129.3
129.5
123.4
128.1
142.5
164.6
186.2
188.5
190.3
71.18
8.23%
5.46%
31
92.59
LT debtRM M
173.1
174.2
198.7
206.2
219.0
236.9
240.5
233.5
219.1
253.0
151.6
2.93%
4.27%
28
Cost of revenue
6.00%
0.97×
Operating expenses
6.83%
1.05×
Goodwill & intangibles
18.42%
Property and equipment
17.56%