89.21
RevenueRM M
101.1
102.7
103.1
106.2
109.6
113.5
113.2
112.4
115.5
116.3
98.20
1.18%
1.71%
84
8.47
Revenue growth%
6.37
3.68
3.35
2.26
4.80
3.44
2.40
2.24
1.63
2.44
14.07
2.40
2.89
35
21.74
Gross margin%
9.66
7.58
5.48
7.42
5.71
3.95
3.76
5.29
4.30
6.77
2.36
4.30
5.60
44
4.99
Operating margin%
9.07
6.48
7.12
5.71
7.42
10.08
12.77
14.87
12.65
15.17
12.13
12.77
9.57
33
13.13
Net margin%
29.76
31.57
29.82
28.15
30.20
30.00
32.34
32.98
31.30
31.72
28.38
31.72
30.75
68
25.85
P/E ratio (avg)x
14.20
14.41
13.98
15.11
14.06
15.56
17.84
17.92
16.97
16.62
16.77
16.97
15.34
52
10.39
EV/EBITx
44.57
43.11
43.85
47.05
55.08
58.40
62.82
64.30
76.35
76.22
9.793
64.30
56.74
64
8.21
FCF yield (avg)%
9.14
9.23
10.14
8.86
10.26
12.21
9.60
8.15
7.74
4.78
12.39
8.15
9.19
49
14.18
FCF margin%
3.18
6.13
4.88
5.68
2.84
5.81
4.00
6.86
4.80
3.32
15.25
4.80
4.84
7
1.499
FCF / Net incomex
0.519
0.516
0.485
0.547
0.627
0.703
0.767
0.881
0.874
0.841
1.705
0.841
0.665
85
17.35
ROIC%
23.85
24.81
26.63
27.34
25.74
26.91
27.35
27.18
25.70
25.76
27.25
26.91
26.20
87
10.41
Return on equity%
7.96
8.54
10.25
11.03
13.07
15.78
14.85
15.57
13.48
15.06
7.80
15.06
13.28
56
27.52
Return on assets%
3.35
5.60
7.22
5.89
5.08
7.56
8.78
8.80
8.22
10.04
29.22
8.78
7.39
51
0.01
EPSRM
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.01
6.55%
5.18%
—
21.57
EPS growth%
34.57
37.26
38.82
38.70
39.45
38.37
36.20
35.78
38.10
37.48
22.91
37.48
37.79
55
0.06
Bookvalue per shRM
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.10
0.11
0.12
0.02
6.79%
7.90%
—
0.03
FCF per shareRM
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.06
(5.54%)
(1.71%)
—
0.04
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.75%
3.50%
—
24.56
Div yield (avg)%
27.53
30.20
30.28
29.70
30.30
32.91
32.45
31.33
28.40
30.50
25.37
31.33
30.29
36
5.32
Payout ratio%
8.19
9.52
6.79
4.26
7.14
9.73
10.33
9.14
7.72
6.47
7.42
9.14
7.96
29
1.354
Shares (diluted)B
2.173
2.560
2.873
3.053
3.322
3.721
4.320
4.510
4.374
4.798
1.353
7.63%
8.28%
47
6.94
Buyback yield%
24.11
26.04
24.80
24.57
23.06
25.30
25.59
27.26
25.68
25.82
24.39
25.68
25.45
54
1.144
D/E ratiox
0.765
0.772
0.805
0.767
0.871
0.832
0.895
0.896
0.810
0.857
1.111
0.857
0.821
62
42.32
Enterprise valueRM M
24.37
22.74
21.82
21.28
20.76
22.11
21.72
20.30
22.10
19.86
34.93
(0.89%)
(3.32%)
57
40.00
LT debtRM M
48.97
55.19
53.98
49.44
53.82
52.17
48.43
52.27
53.11
50.51
31.27
(1.26%)
(0.30%)
66
Cost of revenue
2.02%
1.03×
Operating expenses
1.36%
0.97×
Property and equipment
17.23%
Spread over hurdle
38.47%