159.8
RevenueRM M
406.1
411.3
423.5
438.8
435.7
450.3
446.2
441.6
454.8
470.1
169.7
1.53%
1.64%
73
2.15
Revenue growth%
5.92
7.78
9.69
12.65
12.77
14.50
15.41
14.84
14.89
14.83
20.34
14.84
13.64
44
3.75
Gross margin%
17.73
16.05
14.19
13.78
16.41
14.37
13.13
12.80
14.55
12.30
17.16
13.13
14.28
52
24.35
Operating margin%
3.36
2.40
4.34
5.26
2.29
2.21
0.58
2.98
3.58
2.43
10.30
2.43
2.70
26
12.45
Net margin%
4.79
5.58
7.33
9.13
11.94
11.59
10.07
9.26
8.22
6.51
19.53
9.26
8.68
70
26.74
P/E ratio (avg)x
23.56
26.39
26.95
29.17
31.61
34.76
31.57
35.60
32.65
31.60
34.91
32.65
31.58
93
36.93
EV/EBITx
43.51
38.67
35.58
30.93
27.87
25.60
24.47
26.73
25.31
23.54
29.84
25.31
27.30
70
8.85
FCF yield (avg)%
10.04
12.25
11.06
11.53
11.51
12.56
10.92
13.68
13.08
14.32
23.60
13.08
11.89
40
12.62
FCF margin%
24.09
26.43
25.67
25.14
27.28
29.12
31.68
34.58
36.20
37.48
16.00
34.58
28.20
48
0.202
FCF / Net incomex
0.632
0.588
0.571
0.591
0.620
0.553
0.594
0.657
0.727
0.767
0.560
0.657
0.607
46
22.67
ROIC%
14.75
12.71
13.52
14.38
12.35
10.38
9.87
11.95
10.73
12.05
23.77
10.73
12.20
59
2.01
Return on equity%
4.03
1.05
3.73
2.39
2.03
2.08
3.30
2.78
4.28
6.13
18.42
3.30
3.04
68
14.20
Return on assets%
28.77
30.99
33.00
32.94
34.60
37.52
38.71
37.99
36.69
37.80
9.83
37.80
35.65
68
0.04
EPSRM
0.10
0.11
0.10
0.09
0.09
0.08
0.07
0.07
0.08
0.07
0.05
(4.01%)
(2.45%)
—
9.59
EPS growth%
16.46
18.12
17.24
16.30
18.19
15.98
18.35
20.91
21.29
23.70
23.07
20.91
18.15
16
0.12
Bookvalue per shRM
0.06
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.02
(4.68%)
(4.80%)
—
0.11
FCF per shareRM
0.11
0.12
0.13
0.12
0.12
0.11
0.11
0.11
0.12
0.13
0.02
0.34%
1.61%
—
0.07
Dividend per shRM
0.15
0.16
0.18
0.21
0.21
0.23
0.25
0.30
0.34
0.35
0.10
11.30%
10.43%
—
26.40
Div yield (avg)%
8.80
8.00
10.19
10.92
13.68
14.48
15.84
14.47
13.49
10.75
7.10
14.47
12.21
41
6.51
Payout ratio%
20.74
21.30
22.96
20.27
19.63
18.44
17.02
19.97
18.90
19.20
7.59
18.90
19.80
77
1.252
Shares (diluted)B
1.407
1.392
1.412
1.332
1.546
1.742
1.700
1.790
2.095
2.082
1.182
6.13%
4.86%
45
5.79
Buyback yield%
8.02
8.77
8.44
9.03
11.76
10.67
8.00
6.51
8.17
5.84
21.97
8.00
8.30
67
1.625
D/E ratiox
0.802
0.894
0.875
0.893
0.822
0.759
0.725
0.730
0.841
0.778
0.621
0.759
0.812
29
62.51
Enterprise valueRM M
580.8
587.0
645.0
625.1
639.7
655.7
757.6
829.3
862.7
826.1
383.0
5.25%
4.27%
33
186.0
LT debtRM M
154.0
169.2
183.6
164.4
159.1
152.1
158.9
142.6
130.1
126.9
113.7
(4.42%)
(1.11%)
27
Cost of revenue
1.74%
1.01×
Operating expenses
0.89%
0.93×
Cash and investments
19.49%
Goodwill & intangibles
17.92%
Property and equipment
15.02%
Spread over hurdle
22.96%