81.71
RevenueRM M
152.3
164.0
175.6
186.1
198.7
210.7
223.8
245.6
268.7
285.4
87.33
7.51%
7.24%
7
20.63
Revenue growth%
12.30
13.33
15.20
12.27
14.21
13.21
15.04
12.83
11.25
14.18
5.92
13.21
13.27
35
21.68
Gross margin%
28.16
28.48
28.47
27.93
26.72
28.41
26.87
25.02
22.75
23.20
13.82
25.02
27.40
56
19.72
Operating margin%
20.38
17.39
16.83
13.88
12.95
14.02
14.43
14.32
13.49
16.31
12.01
14.32
14.37
49
19.04
Net margin%
20.84
18.88
20.33
18.50
15.93
16.71
14.78
15.61
15.88
16.17
23.95
15.88
16.44
49
19.22
P/E ratio (avg)x
8.139
8.888
8.166
9.163
9.791
9.826
8.775
9.341
9.105
9.501
36.62
9.341
9.134
20
6.568
EV/EBITx
20.12
22.47
20.66
21.45
23.52
23.53
23.03
22.91
23.59
25.14
19.10
23.53
22.97
81
22.62
FCF yield (avg)%
20.50
18.59
19.88
20.38
17.72
20.38
20.73
23.63
23.89
25.67
2.61
23.63
20.44
77
5.40
FCF margin%
11.53
13.56
15.34
13.33
13.54
11.15
13.98
12.35
11.10
12.61
5.90
12.35
12.97
41
0.675
FCF / Net incomex
1.370
1.431
1.703
1.978
2.125
2.558
2.866
3.307
3.300
3.801
0.233
3.300
2.341
12
24.02
ROIC%
0.40
0.40
0.40
3.32
4.45
2.16
1.49
3.92
5.46
6.27
15.58
3.92
2.74
70
5.71
Return on equity%
17.76
20.50
21.77
20.97
22.78
24.34
25.87
24.43
26.30
23.76
16.37
24.43
23.27
16
26.65
Return on assets%
27.11
28.65
30.61
28.07
29.02
31.10
31.54
32.88
33.51
31.16
6.87
31.54
30.85
75
0.11
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.11
8.24%
3.58%
—
22.22
EPS growth%
1.34
1.91
3.49
4.60
1.77
3.18
2.62
4.11
5.99
7.07
6.17
4.11
3.34
33
0.05
Bookvalue per shRM
0.10
0.11
0.11
0.11
0.13
0.15
0.15
0.15
0.16
0.16
0.13
4.74%
5.98%
—
0.07
FCF per shareRM
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.06
0.12
0.09%
(0.97%)
—
0.11
Dividend per shRM
0.04
0.05
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.02
1.75%
4.77%
—
24.26
Div yield (avg)%
23.46
26.35
26.10
23.41
21.13
22.88
23.98
25.96
24.06
23.44
6.10
23.98
23.72
41
24.86
Payout ratio%
22.29
22.32
20.42
19.87
22.15
21.11
20.77
22.22
19.99
21.67
11.51
21.11
21.39
35
1.058
Shares (diluted)B
1.878
1.937
2.098
2.287
2.675
2.929
3.331
3.568
3.783
3.981
1.084
8.28%
9.24%
47
24.51
Buyback yield%
1.39
3.71
5.84
8.46
6.26
4.84
2.84
3.68
4.44
5.64
16.98
4.44
4.64
35
1.313
D/E ratiox
2.476
2.733
2.788
2.805
3.158
3.255
3.863
3.914
4.003
3.992
1.336
3.914
3.206
46
42.72
Enterprise valueRM M
119.6
119.3
131.5
124.7
117.1
108.2
112.8
108.3
98.67
90.49
117.9
(5.02%)
(1.68%)
39
282.8
LT debtRM M
174.3
189.7
211.0
246.2
283.6
290.2
320.6
375.8
406.8
450.5
305.7
9.70%
11.80%
42
Cost of revenue
7.50%
1.02×
Operating expenses
6.85%
0.96×
Cash and investments
15.95%