31.78
RevenueRM M
187.9
183.7
185.8
190.4
187.4
190.9
186.3
184.9
180.8
180.5
34.95
(0.75%)
(0.61%)
50
7.55
Revenue growth%
27.04
24.49
26.95
29.30
27.65
25.47
27.59
26.01
27.79
26.16
21.30
26.16
27.00
13
14.19
Gross margin%
19.67
17.28
17.97
19.28
22.15
21.88
19.20
16.24
18.91
19.17
21.21
19.17
19.19
36
21.69
Operating margin%
6.32
8.70
10.62
12.86
14.70
16.00
16.81
17.88
15.61
13.17
5.91
16.00
13.94
80
8.63
Net margin%
32.68
34.48
36.81
39.32
37.25
36.80
36.23
33.50
36.49
36.16
16.96
36.23
36.36
19
33.22
P/E ratio (avg)x
12.34
10.75
9.837
10.51
10.86
10.52
9.263
8.270
9.113
9.985
11.38
9.263
10.25
62
32.04
EV/EBITx
17.15
16.36
16.08
14.36
14.74
15.22
14.74
13.85
13.06
13.53
13.15
13.85
14.74
79
12.73
FCF yield (avg)%
10.60
13.16
12.54
10.03
12.97
10.43
9.44
9.65
7.20
4.25
23.23
9.44
10.23
22
6.12
FCF margin%
6.56
3.82
2.22
2.44
4.16
2.19
1.21
1.57
2.61
1.06
8.15
1.57
2.33
66
0.369
FCF / Net incomex
1.880
1.724
1.907
1.853
1.873
1.962
1.836
1.970
1.839
1.702
0.839
1.839
1.863
88
13.96
ROIC%
14.19
13.52
13.82
12.67
13.87
12.21
11.56
9.50
8.75
8.08
27.72
9.50
12.44
29
3.05
Return on equity%
2.72
3.47
4.06
5.16
3.39
0.99
0.40
3.32
4.87
6.91
6.96
3.32
3.43
68
20.21
Return on assets%
18.37
16.72
18.48
15.79
15.77
15.59
12.90
10.44
11.83
13.88
14.40
12.90
15.68
59
0.08
EPSRM
0.10
0.11
0.11
0.13
0.15
0.16
0.17
0.20
0.22
0.22
0.08
8.43%
9.28%
—
14.96
EPS growth%
15.24
15.04
12.55
10.64
11.64
8.95
8.59
6.65
6.19
6.96
18.32
6.96
9.80
67
0.01
Bookvalue per shRM
0.08
0.08
0.08
0.07
0.07
0.07
0.06
0.07
0.06
0.06
0.02
(2.49%)
(3.12%)
—
0.02
FCF per shareRM
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
2.55%
2.12%
—
0.03
Dividend per shRM
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.12
0.12
0.12
0.04
6.71%
5.40%
—
25.35
Div yield (avg)%
20.76
22.51
22.35
22.97
21.68
19.61
17.40
14.73
14.81
14.10
12.29
14.81
20.19
88
4.40
Payout ratio%
6.10
9.02
8.51
6.95
6.23
3.29
1.63
1.96
1.12
0.90
15.27
1.63
4.69
66
1.040
Shares (diluted)B
1.270
1.266
1.289
1.413
1.374
1.437
1.551
1.523
1.720
1.846
1.050
6.09%
4.46%
78
27.63
Buyback yield%
29.49
29.09
31.02
28.67
25.72
23.00
20.55
23.53
22.23
20.48
17.08
22.23
24.62
67
0.268
D/E ratiox
0.517
0.495
0.505
0.505
0.550
0.590
0.604
0.655
0.660
0.738
0.796
0.655
0.570
48
148.4
Enterprise valueRM M
76.63
86.63
88.71
94.68
100.5
99.95
114.8
123.5
122.4
124.3
93.31
4.34%
5.72%
72
113.0
LT debtRM M
193.1
229.8
257.1
306.4
356.2
378.6
407.7
425.3
435.7
509.3
99.10
7.42%
11.49%
24
Cost of revenue
(0.92%)
0.97×
Operating expenses
(0.27%)
1.03×
Goodwill & intangibles
19.98%
Spread over hurdle
55.20%