139.9
RevenueRM M
110.6
119.5
123.8
133.0
141.0
150.7
159.6
165.5
179.0
193.0
155.8
6.48%
6.40%
33
6.87
Revenue growth%
8.64
8.13
10.09
10.25
8.09
5.58
6.77
8.82
6.55
6.23
27.67
6.55
8.11
82
15.29
Gross margin%
28.98
26.75
28.07
26.80
28.63
27.34
29.68
32.48
29.94
32.01
21.53
29.94
28.80
51
21.49
Operating margin%
20.46
21.38
24.04
23.91
26.50
28.39
25.39
27.44
26.61
27.96
25.32
27.44
25.95
9
9.18
Net margin%
23.62
25.33
24.33
21.75
22.34
24.75
24.94
26.41
27.50
30.31
23.09
26.41
24.84
31
23.70
P/E ratio (avg)x
39.50
45.90
45.44
44.00
50.78
49.90
58.02
65.56
74.87
77.55
9.896
65.56
50.34
17
32.78
EV/EBITx
14.92
14.88
15.31
17.44
19.54
21.77
21.20
24.28
28.51
32.87
12.60
24.28
20.37
46
18.93
FCF yield (avg)%
6.46
4.09
3.44
4.98
4.83
2.76
2.59
0.48
1.35
3.55
18.19
2.59
3.50
81
8.49
FCF margin%
0.72
1.62
0.65
0.40
0.40
3.10
5.45
6.86
4.15
6.68
18.65
5.45
2.36
79
0.947
FCF / Net incomex
0.149
0.164
0.165
0.170
0.180
0.184
0.168
0.182
0.185
0.179
0.945
0.182
0.175
11
18.39
ROIC%
17.98
16.64
16.98
19.21
16.43
13.76
12.41
14.37
15.47
13.47
9.56
13.76
15.95
80
20.75
Return on equity%
17.45
16.86
15.80
16.97
14.02
11.98
10.09
7.67
8.53
6.95
11.57
8.53
13.00
39
20.34
Return on assets%
27.78
26.57
29.21
31.24
29.27
28.46
30.61
31.37
31.09
30.73
4.85
30.73
29.94
71
0.05
EPSRM
0.11
0.13
0.13
0.15
0.17
0.20
0.22
0.22
0.21
0.23
0.06
6.44%
9.28%
—
17.45
EPS growth%
17.57
19.82
19.59
20.01
19.47
20.48
18.34
17.54
17.34
15.04
7.94
17.54
18.90
46
0.03
Bookvalue per shRM
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.02
(3.47%)
(0.31%)
—
0.06
FCF per shareRM
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.06
5.76%
4.80%
—
0.06
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
1.41%
4.68%
—
10.84
Div yield (avg)%
8.75
11.14
13.43
16.37
16.50
15.91
13.05
11.31
12.05
11.81
12.21
12.05
12.55
63
29.71
Payout ratio%
23.04
21.16
20.92
19.20
20.82
21.67
24.23
22.30
25.18
24.32
8.79
24.23
21.99
35
1.203
Shares (diluted)B
1.798
2.102
2.404
2.291
2.268
2.302
2.510
2.767
2.770
2.993
1.172
5.70%
6.83%
92
5.68
Buyback yield%
9.74
8.81
8.18
7.78
6.21
6.96
4.14
4.01
5.65
4.57
25.07
4.57
6.59
58
0.909
D/E ratiox
1.183
1.183
1.242
1.223
1.444
1.598
1.666
1.819
2.097
2.135
0.921
1.819
1.521
62
143.7
Enterprise valueRM M
121.6
124.3
142.2
143.2
161.7
150.4
145.3
147.8
159.4
182.1
106.7
2.40%
4.67%
33
50.12
LT debtRM M
155.2
175.1
173.0
203.8
232.4
263.3
273.6
299.3
336.4
337.8
144.6
7.77%
9.48%
29
Cost of revenue
6.40%
1.00×
Operating expenses
6.20%
0.98×