39.93
RevenueRM M
210.8
212.3
215.3
226.3
231.3
239.3
243.7
252.3
259.5
262.9
41.92
2.60%
2.67%
26
27.77
Revenue growth%
27.73
28.78
31.19
31.98
31.47
29.92
28.35
28.70
28.93
29.49
13.96
28.93
29.21
55
28.04
Gross margin%
4.06
1.88
0.70
0.40
3.32
4.34
1.45
1.07
0.40
1.14
21.66
1.14
1.29
14
24.91
Operating margin%
27.71
30.27
30.98
33.39
35.48
33.71
35.96
33.27
32.70
31.66
22.36
33.27
32.98
25
19.23
Net margin%
16.17
18.29
16.88
18.54
16.98
14.26
11.41
14.33
12.56
10.56
28.86
12.56
15.25
72
18.98
P/E ratio (avg)x
9.508
10.39
11.22
12.38
11.90
13.51
14.12
14.32
14.05
13.48
22.96
14.05
12.93
76
23.47
EV/EBITx
49.93
50.48
53.18
60.65
60.37
58.75
63.09
74.99
73.76
86.88
33.36
73.76
60.51
62
14.38
FCF yield (avg)%
10.40
13.31
11.65
12.46
10.68
9.51
7.53
7.18
4.23
1.54
7.13
7.18
9.96
23
6.49
FCF margin%
3.64
3.67
6.02
8.57
6.97
4.61
3.12
4.63
7.45
6.92
17.41
4.63
5.33
73
0.392
FCF / Net incomex
0.326
0.314
0.294
0.310
0.333
0.367
0.352
0.373
0.415
0.379
0.751
0.373
0.343
39
9.79
ROIC%
30.59
31.91
34.40
33.45
33.75
35.93
35.43
35.22
37.22
38.87
21.18
35.93
34.81
35
17.73
Return on equity%
13.48
14.86
17.03
14.48
13.56
13.65
12.55
12.77
12.60
12.71
24.78
12.71
13.52
94
15.32
Return on assets%
15.64
12.88
11.71
10.12
12.88
15.21
15.29
17.87
15.66
15.97
15.92
15.66
15.25
66
0.50
EPSRM
0.53
0.48
0.45
0.49
0.49
0.48
0.49
0.55
0.53
0.58
0.54
3.11%
(0.39%)
—
3.26
EPS growth%
0.40
3.36
2.02
4.16
2.40
3.81
6.69
4.12
2.38
0.40
19.77
3.81
2.88
36
0.12
Bookvalue per shRM
0.11
0.13
0.13
0.14
0.14
0.15
0.16
0.15
0.15
0.15
0.10
0.73%
1.44%
—
0.43
FCF per shareRM
0.19
0.21
0.21
0.20
0.20
0.22
0.19
0.18
0.18
0.16
0.44
(3.86%)
(1.80%)
—
0.61
Dividend per shRM
0.34
0.31
0.34
0.33
0.33
0.32
0.31
0.33
0.37
0.42
0.25
4.98%
3.05%
—
17.04
Div yield (avg)%
20.48
22.09
21.73
22.09
24.36
26.38
27.99
25.45
24.98
25.65
21.27
25.65
24.67
55
13.73
Payout ratio%
22.33
23.48
26.11
25.89
24.90
24.77
24.42
26.09
27.62
30.53
12.80
26.09
25.39
89
213.3
Shares (diluted)M
227.0
236.4
258.5
252.3
235.8
227.7
239.1
226.1
214.8
231.8
205.9
(0.34%)
1.17%
68
15.53
Buyback yield%
20.15
20.82
22.06
24.13
21.85
20.34
17.42
16.17
13.77
12.56
17.47
16.17
20.24
78
0.740
D/E ratiox
1.356
1.478
1.642
1.772
2.021
2.315
2.379
2.788
2.882
3.295
0.983
2.788
2.168
77
94.62
Enterprise valueRM M
55.41
56.08
54.80
53.31
56.34
60.34
61.53
64.77
62.94
70.34
181.0
4.54%
2.54%
7
196.1
LT debtRM M
229.0
272.9
296.1
294.6
352.3
378.1
407.7
490.9
583.7
682.3
101.8
14.14%
11.42%
62
Cost of revenue
2.88%
1.02×
Operating expenses
2.14%
0.95×
Property and equipment
14.87%