168.0
RevenueRM M
233.9
232.1
230.3
229.2
235.3
232.2
236.3
240.0
247.3
250.0
180.1
1.22%
0.71%
73
20.52
Revenue growth%
2.54
3.07
4.32
2.33
0.40
0.40
0.40
0.40
2.79
1.15
7.87
0.40
1.74
10
8.87
Gross margin%
11.73
10.16
12.42
10.02
9.38
10.82
9.51
11.83
14.46
16.21
6.59
11.83
11.27
67
18.25
Operating margin%
30.53
32.08
29.69
27.90
28.57
26.71
25.59
24.10
25.98
24.46
4.22
25.59
27.31
80
10.93
Net margin%
10.95
11.90
10.81
12.27
13.69
15.55
16.31
13.61
10.99
11.19
23.15
13.61
12.09
56
17.73
P/E ratio (avg)x
26.50
27.93
27.91
29.24
27.24
31.03
31.53
29.65
30.66
34.08
33.59
31.03
29.44
67
17.01
EV/EBITx
38.48
36.06
38.53
36.25
34.58
32.19
30.79
32.54
35.08
35.73
15.35
32.54
35.41
53
25.78
FCF yield (avg)%
27.70
25.76
25.96
28.15
27.11
26.78
26.15
25.26
26.83
26.53
19.17
26.53
26.65
55
11.75
FCF margin%
15.15
18.01
16.82
17.27
15.46
15.12
16.43
19.38
16.60
15.68
8.57
16.43
16.51
64
1.653
FCF / Net incomex
1.215
1.251
1.205
1.261
1.358
1.410
1.357
1.197
1.048
1.129
0.355
1.197
1.233
54
19.58
ROIC%
10.80
12.38
10.82
10.75
9.15
7.35
8.54
5.78
6.63
5.10
25.99
6.63
8.84
57
15.56
Return on equity%
13.70
11.70
11.20
13.72
12.23
12.25
13.19
13.92
11.11
12.74
2.93
12.74
12.49
74
22.85
Return on assets%
7.65
7.24
5.66
6.02
5.97
6.89
5.88
8.73
11.30
11.08
23.10
8.73
7.06
76
0.03
EPSRM
0.12
0.13
0.13
0.12
0.12
0.12
0.12
0.11
0.10
0.09
0.03
(4.47%)
(1.90%)
—
12.42
EPS growth%
12.62
9.96
12.40
13.46
13.72
12.28
12.86
13.00
10.45
12.63
25.02
12.63
12.63
82
0.08
Bookvalue per shRM
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.09
0.09
0.09
0.07
6.38%
7.96%
—
0.04
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.04
(3.84%)
(2.62%)
—
0.05
Dividend per shRM
0.09
0.10
0.09
0.10
0.10
0.10
0.11
0.11
0.10
0.10
0.02
1.14%
1.77%
—
19.22
Div yield (avg)%
27.24
26.55
23.68
25.49
25.40
28.39
28.10
30.15
28.08
28.85
3.59
28.39
27.66
15
29.64
Payout ratio%
15.64
18.35
16.06
16.46
17.71
19.01
16.63
18.85
19.08
17.88
26.75
18.85
17.79
76
1.489
Shares (diluted)B
1.708
1.682
1.761
1.864
1.907
1.754
1.682
1.541
1.532
1.555
1.509
(4.00%)
(1.08%)
37
16.63
Buyback yield%
28.51
25.56
24.84
24.73
26.65
25.45
26.79
25.76
27.63
27.91
2.69
26.79
26.20
54
0.927
D/E ratiox
0.489
0.491
0.540
0.628
0.633
0.612
0.697
0.686
0.784
0.780
1.799
0.697
0.630
45
190.7
Enterprise valueRM M
93.22
97.54
104.7
107.9
112.9
132.4
142.3
156.3
189.0
221.7
211.3
14.45%
10.40%
51
28.53
LT debtRM M
150.3
147.9
143.8
167.2
176.5
200.1
226.4
229.9
268.2
271.8
150.3
9.02%
6.37%
71
Cost of revenue
0.80%
1.01×
Operating expenses
0.29%
0.96×
Property and equipment
17.42%
Goodwill & intangibles
15.65%
Spread over hurdle
56.09%