29.75
RevenueRM M
69.80
73.88
76.36
79.99
82.62
88.48
92.57
95.89
101.7
30.62
32.86
4.92%
4.98%
44
2.08
Revenue growth%
26.19
26.73
26.92
29.78
31.87
29.62
28.32
29.18
30.41
2.05
23.42
29.62
28.75
8
27.59
Gross margin%
17.76
17.20
17.23
19.33
18.99
18.47
18.57
17.43
15.24
9.81
17.21
18.47
18.09
83
12.29
Operating margin%
34.47
37.10
34.81
36.27
36.37
36.67
39.25
38.51
39.12
11.49
2.15
38.51
36.52
45
15.46
Net margin%
29.27
29.42
28.66
29.38
28.78
30.35
29.84
31.98
33.63
25.41
26.08
30.35
29.40
5
26.31
P/E ratio (avg)x
14.43
15.42
17.71
17.38
16.40
15.95
16.99
16.26
16.62
33.83
20.26
16.40
16.33
55
16.30
EV/EBITx
16.77
16.89
16.20
16.35
18.13
20.08
20.47
19.94
20.89
8.575
36.17
20.08
17.97
82
14.47
FCF yield (avg)%
33.74
31.29
32.17
33.53
30.77
32.23
31.80
31.76
33.98
13.32
3.60
31.80
32.20
19
3.74
FCF margin%
9.99
12.55
13.01
14.10
11.92
12.28
13.42
12.34
10.39
25.13
25.93
12.28
12.31
68
0.399
FCF / Net incomex
0.723
0.636
0.695
0.749
0.795
0.772
0.733
0.773
0.699
1.038
1.571
0.772
0.728
76
10.84
ROIC%
0.40
0.40
0.40
0.40
2.91
2.12
1.21
3.66
4.90
21.89
11.11
2.91
0.80
81
5.18
Return on equity%
13.11
13.24
15.21
13.91
13.27
11.53
11.22
11.14
8.34
23.72
3.14
11.22
12.92
80
22.48
Return on assets%
18.16
19.48
20.26
20.14
22.23
19.92
19.98
22.06
20.46
5.84
15.28
20.46
20.06
31
0.66
EPSRM
0.47
0.48
0.53
0.51
0.51
0.53
0.55
0.54
0.60
0.69
0.76
3.41%
2.06%
—
22.63
EPS growth%
13.23
10.54
8.21
8.33
5.71
5.26
3.36
0.84
1.62
23.76
29.46
3.36
6.96
68
0.59
Bookvalue per shRM
0.50
0.51
0.49
0.50
0.54
0.61
0.57
0.55
0.51
0.49
0.49
0.74%
1.05%
—
0.84
FCF per shareRM
0.90
0.90
0.86
0.89
0.92
1.01
0.99
1.13
1.26
0.60
0.33
7.10%
2.77%
—
0.51
Dividend per shRM
0.87
0.94
0.92
0.99
0.95
0.98
0.95
0.96
1.04
0.38
0.50
1.08%
1.40%
—
24.05
Div yield (avg)%
21.37
20.31
18.04
17.18
15.73
15.43
14.45
15.43
14.84
8.49
9.95
15.43
16.45
64
28.08
Payout ratio%
14.92
12.51
12.68
10.64
12.85
12.60
10.65
12.98
12.68
6.75
7.72
12.68
12.68
67
78.59
Shares (diluted)M
59.37
59.00
65.12
67.39
66.36
70.26
63.33
56.69
59.67
79.24
81.39
(2.40%)
0.35%
49
3.15
Buyback yield%
15.04
17.35
19.19
18.04
19.41
16.95
16.15
15.45
13.67
17.08
6.94
16.15
16.61
25
1.581
D/E ratiox
0.846
0.921
0.987
0.997
1.111
1.205
1.105
1.015
1.069
1.285
0.721
1.105
1.006
77
88.85
Enterprise valueRM M
50.72
60.05
65.82
77.13
85.36
99.35
115.6
127.8
130.6
50.82
15.65
11.11%
10.81%
87
35.67
LT debtRM M
77.16
79.94
72.00
78.62
82.79
70.84
70.43
67.08
67.02
32.28
35.03
(3.14%)
(1.87%)
38
Cost of revenue
4.62%
0.97×
Operating expenses
5.33%
1.03×
Cash and investments
21.93%
Property and equipment
20.49%
Spread over hurdle
14.22%