372.4
RevenueRM M
257.5
276.6
302.3
327.9
363.8
395.6
429.8
465.5
506.0
558.1
403.4
8.94%
9.16%
95
23.88
Revenue growth%
19.46
18.77
17.66
15.06
13.36
13.44
10.96
11.44
9.71
12.64
24.54
11.44
13.40
87
12.07
Gross margin%
2.60
5.04
5.27
7.29
4.86
4.98
4.43
5.61
4.95
3.78
18.93
4.95
4.97
25
29.33
Operating margin%
7.87
5.24
5.29
7.18
7.33
8.96
9.00
8.84
6.18
9.13
10.36
8.96
7.60
70
20.50
Net margin%
29.93
27.48
29.84
29.00
26.88
24.97
24.98
22.98
22.32
23.86
4.64
23.86
25.93
6
22.78
P/E ratio (avg)x
8.180
7.360
7.180
6.601
6.683
6.347
6.678
6.643
6.296
5.771
26.13
6.347
6.661
38
27.23
EV/EBITx
21.96
21.91
24.25
24.25
25.70
27.86
28.99
29.29
28.94
28.88
34.00
28.94
26.78
32
24.85
FCF yield (avg)%
7.17
8.42
7.98
8.30
9.31
11.29
10.86
11.40
12.31
13.50
8.74
11.40
10.08
44
21.01
FCF margin%
13.03
10.35
13.19
15.99
18.00
20.40
18.62
17.33
18.48
19.50
17.09
18.62
17.66
78
1.638
FCF / Net incomex
1.820
2.147
2.478
2.672
2.599
2.670
3.017
3.187
3.512
3.788
0.447
3.187
2.671
35
22.68
ROIC%
5.75
7.90
7.92
5.35
7.29
6.06
3.29
3.42
3.10
2.98
3.18
3.29
5.55
90
6.40
Return on equity%
24.17
24.69
24.23
27.01
27.63
30.53
30.08
29.65
28.65
30.45
16.48
30.08
28.14
85
22.01
Return on assets%
4.78
5.17
4.11
1.42
0.40
1.59
3.67
5.91
4.82
2.45
10.90
3.67
3.89
50
0.07
EPSRM
0.08
0.08
0.08
0.08
0.10
0.10
0.10
0.12
0.13
0.13
0.08
6.10%
5.41%
—
9.57
EPS growth%
16.06
14.89
16.47
18.67
18.75
17.40
19.69
17.87
20.80
19.75
25.37
19.69
18.27
86
0.01
Bookvalue per shRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.07
4.99%
3.05%
—
0.04
FCF per shareRM
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.03
5.32%
5.50%
—
0.04
Dividend per shRM
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(5.12%)
(1.58%)
—
4.42
Div yield (avg)%
12.59
15.02
13.06
13.83
11.85
12.00
12.95
15.33
13.03
12.57
14.44
12.95
12.99
37
3.02
Payout ratio%
23.61
22.91
20.38
19.24
18.16
16.09
17.98
16.48
14.50
17.41
6.53
16.48
18.07
79
2.208
Shares (diluted)B
2.196
2.373
2.205
2.048
2.083
1.954
2.106
2.097
2.205
2.260
2.212
1.65%
0.01%
53
29.99
Buyback yield%
30.86
31.62
30.07
29.89
29.48
31.74
29.78
32.13
34.81
34.53
25.96
32.13
31.24
93
1.395
D/E ratiox
1.778
2.023
1.973
2.072
1.920
2.127
2.327
2.164
2.195
2.357
0.262
2.195
2.100
77
300.8
Enterprise valueRM M
447.7
444.9
442.4
415.4
402.6
397.5
372.1
357.3
339.5
336.5
142.8
(3.52%)
(2.91%)
53
42.26
LT debtRM M
160.1
167.0
187.8
216.3
237.0
264.3
294.3
292.2
334.2
381.9
239.5
10.01%
9.83%
85
Cost of revenue
9.37%
1.02×
Operating expenses
8.65%
0.95×
Goodwill & intangibles
15.04%