326.2
RevenueRM M
422.6
423.4
426.4
438.5
443.0
447.9
451.8
465.2
467.8
469.2
359.8
1.16%
1.31%
80
22.92
Revenue growth%
28.09
28.68
30.66
28.36
25.82
27.49
26.17
24.44
24.89
22.11
3.41
24.89
26.83
7
12.22
Gross margin%
17.85
15.78
16.76
18.55
17.83
20.08
23.07
21.61
23.85
23.92
4.57
23.07
19.32
14
29.51
Operating margin%
31.26
32.35
33.28
35.58
36.56
34.50
32.29
30.13
33.11
35.48
18.58
33.11
33.19
48
28.15
Net margin%
33.04
35.97
33.64
32.64
32.55
32.50
29.66
28.65
30.63
29.82
20.08
29.82
32.53
40
28.60
P/E ratio (avg)x
43.35
45.18
42.57
45.56
45.17
45.04
51.27
55.30
60.67
69.94
11.10
55.30
45.37
10
16.22
EV/EBITx
24.15
26.02
30.56
30.29
33.58
34.78
35.65
39.69
46.19
45.65
24.89
39.69
34.18
62
10.85
FCF yield (avg)%
0.40
2.16
0.40
2.93
0.40
3.33
1.11
3.71
6.05
3.71
29.17
3.71
2.54
12
15.92
FCF margin%
18.84
17.15
17.63
16.43
18.53
19.70
19.59
20.40
20.31
22.22
11.06
20.31
19.22
38
1.094
FCF / Net incomex
0.665
0.640
0.704
0.638
0.682
0.688
0.674
0.727
0.746
0.756
1.450
0.727
0.685
27
26.20
ROIC%
9.66
10.66
13.16
10.27
12.04
13.27
13.56
11.40
13.28
10.70
9.63
13.27
11.72
74
25.90
Return on equity%
17.66
19.90
22.19
21.56
19.48
21.23
22.53
24.88
23.99
25.89
10.62
23.99
21.87
6
11.82
Return on assets%
20.84
18.06
17.59
15.99
14.09
12.95
15.06
14.13
14.04
15.42
4.26
14.13
15.24
93
0.04
EPSRM
0.09
0.09
0.08
0.08
0.08
0.09
0.08
0.07
0.07
0.07
0.05
(4.98%)
(3.84%)
—
3.70
EPS growth%
3.13
5.27
7.37
5.61
5.28
3.35
4.25
1.70
0.92
0.40
5.59
1.70
3.80
49
0.02
Bookvalue per shRM
0.07
0.08
0.08
0.10
0.11
0.12
0.12
0.13
0.14
0.15
0.04
6.42%
9.88%
—
0.05
FCF per shareRM
0.15
0.17
0.20
0.21
0.23
0.27
0.27
0.26
0.29
0.29
0.08
4.58%
7.82%
—
0.03
Dividend per shRM
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.12
0.12
0.14
0.08
9.88%
6.60%
—
15.96
Div yield (avg)%
14.40
12.07
11.95
10.22
10.19
13.08
12.77
10.15
11.78
11.31
15.25
11.78
11.86
46
9.74
Payout ratio%
12.90
11.91
12.97
15.49
13.79
13.60
11.14
8.65
7.90
7.94
2.13
8.65
12.41
78
3.077
Shares (diluted)B
3.191
2.785
2.831
2.741
3.032
2.984
2.922
3.153
3.477
3.420
3.000
2.44%
0.79%
32
7.11
Buyback yield%
4.32
2.29
1.21
1.47
1.12
0.40
1.61
1.25
0.40
3.13
11.23
1.25
1.36
94
1.173
D/E ratiox
1.125
1.069
1.074
1.223
1.445
1.610
1.858
2.008
2.151
2.206
0.513
2.008
1.527
68
385.1
Enterprise valueRM M
203.4
220.2
261.7
273.8
309.1
367.4
435.2
508.3
506.7
546.0
231.9
12.06%
10.93%
6
35.97
LT debtRM M
208.4
235.1
247.0
281.4
302.1
344.5
350.7
391.4
426.0
477.5
310.6
9.59%
10.54%
78
Cost of revenue
1.12%
0.98×
Operating expenses
1.43%
1.01×