84.40
RevenueRM M
129.5
131.5
133.4
136.4
136.1
137.4
140.4
140.7
139.9
141.0
92.83
0.70%
1.07%
27
16.00
Revenue growth%
23.48
22.59
21.18
21.90
19.03
16.79
16.97
14.62
16.77
19.16
24.44
16.79
19.10
20
7.90
Gross margin%
20.23
20.57
19.92
22.50
22.12
20.19
17.53
14.60
14.05
15.60
17.86
15.60
20.05
50
29.39
Operating margin%
23.48
22.27
23.16
20.95
19.28
16.98
15.81
15.18
12.94
12.65
21.59
15.18
18.13
24
15.11
Net margin%
30.20
27.88
29.38
28.45
30.44
29.82
27.73
29.94
29.95
32.69
5.97
29.94
29.88
81
13.78
P/E ratio (avg)x
18.99
18.20
16.70
15.74
15.10
13.92
13.47
13.92
14.11
13.97
23.28
13.92
14.61
37
8.500
EV/EBITx
6.176
5.952
5.709
5.256
4.968
4.852
5.029
4.875
4.386
3.935
22.26
4.852
4.998
31
12.46
FCF yield (avg)%
15.92
15.57
12.81
14.84
13.87
13.53
15.18
17.21
19.82
17.09
8.03
17.09
15.37
47
27.88
FCF margin%
12.36
11.48
10.69
8.22
5.33
2.54
0.40
0.40
0.62
3.23
16.90
0.62
4.28
45
0.587
FCF / Net incomex
2.723
2.819
2.735
2.823
3.233
3.257
3.645
3.877
4.149
4.455
0.485
3.877
3.245
68
13.27
ROIC%
19.76
19.00
20.48
23.07
21.21
22.88
24.19
22.87
21.60
23.06
14.69
22.88
22.23
76
25.81
Return on equity%
10.00
7.69
10.58
12.98
11.80
10.08
11.11
12.91
10.47
11.81
25.26
11.11
10.84
46
5.63
Return on assets%
22.44
20.64
22.09
22.67
20.40
22.87
20.80
18.63
18.48
15.48
4.24
18.63
20.72
80
0.36
EPSRM
0.49
0.55
0.60
0.57
0.63
0.60
0.54
0.53
0.49
0.50
0.39
(4.27%)
(0.49%)
—
22.32
EPS growth%
1.60
0.40
0.40
0.40
0.40
3.02
0.80
1.94
2.30
2.59
3.47
2.30
1.20
11
0.31
Bookvalue per shRM
0.59
0.62
0.61
0.59
0.67
0.78
0.77
0.83
0.90
1.02
0.71
8.57%
6.53%
—
0.27
FCF per shareRM
0.35
0.39
0.37
0.36
0.40
0.39
0.38
0.38
0.42
0.48
0.20
3.65%
3.59%
—
0.19
Dividend per shRM
0.46
0.47
0.52
0.54
0.52
0.53
0.61
0.61
0.70
0.67
0.52
5.28%
4.72%
—
6.47
Div yield (avg)%
6.53
8.64
8.56
8.73
9.37
6.81
3.84
6.34
6.64
7.40
13.76
6.64
7.10
67
10.32
Payout ratio%
13.88
11.60
11.72
9.03
7.95
5.30
5.09
3.59
3.94
3.66
28.97
3.94
6.63
60
286.5
Shares (diluted)M
419.7
419.8
441.4
508.7
544.7
514.2
554.0
514.4
559.4
603.5
277.9
2.07%
3.98%
10
14.60
Buyback yield%
1.98
0.40
0.40
0.40
0.92
2.33
1.48
0.40
0.86
3.45
21.33
1.48
0.89
38
0.333
D/E ratiox
0.357
0.316
0.280
0.277
0.253
0.276
0.279
0.283
0.299
0.281
0.521
0.281
0.281
8
88.75
Enterprise valueRM M
100.6
111.2
105.1
115.2
112.6
99.83
91.60
98.12
97.11
103.8
17.35
(1.61%)
0.41%
59
14.24
LT debtRM M
99.57
88.66
75.21
78.56
84.30
74.11
77.97
74.00
70.87
70.60
181.3
(3.48%)
(4.56%)
67
Cost of revenue
1.25%
1.02×
Operating expenses
1.01%
0.99×
Cash and investments
16.13%
Property and equipment
15.66%
Spread over hurdle
44.37%