83.30
RevenueRM M
228.1
241.7
255.1
273.0
291.2
312.9
337.1
355.9
375.9
407.7
88.06
6.96%
6.72%
31
3.33
Revenue growth%
27.26
26.77
25.18
23.89
25.01
24.75
22.65
23.11
22.36
20.28
3.51
22.65
24.32
49
26.07
Gross margin%
14.45
17.23
15.36
16.27
18.94
18.04
17.78
18.02
19.51
21.02
6.94
18.04
17.90
70
3.41
Operating margin%
23.47
24.02
23.81
26.33
27.76
24.84
26.39
24.66
26.45
24.59
3.19
24.84
24.75
86
18.52
Net margin%
0.40
0.40
2.94
2.64
5.38
6.18
4.19
4.12
2.65
0.40
27.80
4.12
2.80
68
21.98
P/E ratio (avg)x
17.56
19.30
19.42
20.80
20.36
20.61
24.18
28.04
31.41
34.44
7.719
28.04
20.70
10
25.76
EV/EBITx
9.266
9.540
9.144
9.829
9.749
8.985
9.527
8.602
8.602
8.547
32.53
8.602
9.205
25
7.47
FCF yield (avg)%
4.21
2.82
2.76
4.63
4.85
7.74
10.64
13.05
10.83
8.47
18.13
10.64
6.29
71
5.70
FCF margin%
21.16
20.09
21.25
24.02
24.60
25.78
24.91
27.27
27.65
27.50
3.29
27.27
24.76
37
0.895
FCF / Net incomex
0.131
0.141
0.160
0.157
0.150
0.150
0.148
0.142
0.143
0.156
1.566
0.148
0.149
10
8.49
ROIC%
2.86
5.81
8.70
6.53
7.77
6.88
9.03
10.04
11.97
11.60
25.41
10.04
8.23
31
28.82
Return on equity%
24.82
24.84
25.25
24.27
22.26
22.59
23.55
26.38
28.11
31.02
29.03
26.38
24.83
57
22.68
Return on assets%
15.59
14.02
11.21
9.06
7.67
8.91
11.25
12.78
13.29
10.69
13.67
11.25
11.23
26
0.10
EPSRM
0.11
0.11
0.11
0.10
0.10
0.11
0.12
0.12
0.12
0.12
0.11
2.77%
1.21%
—
21.58
EPS growth%
11.31
11.80
10.38
11.88
13.20
13.56
12.67
10.15
10.33
7.94
18.78
10.33
11.55
80
0.04
Bookvalue per shRM
0.22
0.23
0.24
0.26
0.31
0.33
0.32
0.30
0.33
0.33
0.11
1.64%
5.37%
—
0.04
FCF per shareRM
0.19
0.22
0.22
0.22
0.26
0.31
0.36
0.37
0.43
0.45
0.11
11.43%
9.44%
—
0.11
Dividend per shRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.05
7.35%
7.08%
—
27.86
Div yield (avg)%
27.60
26.45
26.04
28.71
30.86
31.87
29.84
30.42
32.47
34.93
22.04
31.87
30.13
64
27.05
Payout ratio%
18.61
18.09
20.88
23.48
22.37
21.81
21.15
20.78
20.43
20.60
21.30
20.78
20.83
48
849.7
Shares (diluted)M
566.7
603.7
619.9
581.0
602.6
567.6
487.2
435.6
438.6
400.7
822.1
(7.84%)
(4.67%)
60
18.36
Buyback yield%
25.42
27.30
26.96
29.30
29.18
26.48
27.50
29.88
30.24
30.44
27.20
29.88
28.34
62
1.222
D/E ratiox
1.055
1.005
0.930
0.828
0.742
0.652
0.618
0.529
0.528
0.547
1.106
0.547
0.697
18
251.7
Enterprise valueRM M
227.1
203.1
203.3
177.7
152.7
133.6
138.1
118.1
114.4
117.3
93.73
(5.14%)
(5.92%)
20
206.9
LT debtRM M
302.7
287.1
321.9
296.3
302.3
302.8
344.0
356.6
404.6
409.3
30.92
6.25%
3.61%
48
Cost of revenue
7.14%
1.04×
Operating expenses
5.88%
0.92×
Property and equipment
15.77%
Spread over hurdle
24.56%