50.62
RevenueRM M
64.84
68.91
72.51
74.81
77.76
80.49
85.06
89.43
93.20
99.81
52.28
5.12%
5.10%
75
18.71
Revenue growth%
19.01
17.95
19.41
20.35
21.42
20.09
22.61
21.08
20.74
20.38
25.25
20.74
20.37
43
3.47
Gross margin%
17.06
16.92
18.89
17.00
14.90
15.67
14.64
13.04
14.43
12.58
26.07
14.43
15.29
17
15.57
Operating margin%
1.77
2.65
3.72
5.01
6.31
4.84
7.68
6.86
9.37
12.21
10.43
7.68
5.66
86
21.40
Net margin%
13.66
13.27
10.36
7.59
7.70
5.46
5.83
5.93
5.10
3.56
16.38
5.46
6.76
56
26.80
P/E ratio (avg)x
8.671
9.615
10.84
11.26
10.98
12.43
14.45
13.73
14.56
16.20
33.09
14.45
11.85
72
14.48
EV/EBITx
60.09
63.72
66.23
73.64
72.83
78.79
85.24
82.06
88.82
84.11
20.61
84.11
76.22
29
12.97
FCF yield (avg)%
15.11
14.58
12.98
15.75
14.99
16.24
13.59
10.60
10.65
11.81
2.40
11.81
14.09
5
8.89
FCF margin%
1.68
0.78
1.13
0.40
1.02
0.68
3.62
4.20
4.81
2.20
2.27
3.62
1.41
54
0.404
FCF / Net incomex
0.402
0.379
0.393
0.394
0.381
0.339
0.336
0.291
0.312
0.286
0.715
0.312
0.359
40
10.32
ROIC%
13.60
13.44
15.49
14.31
11.71
10.89
9.91
7.58
4.73
6.35
25.84
7.58
11.30
90
21.61
Return on equity%
18.89
16.96
14.23
13.95
15.39
13.56
16.10
13.85
11.78
9.71
14.00
13.56
14.09
65
2.73
Return on assets%
2.23
0.40
0.40
0.40
0.40
2.97
5.14
3.73
4.78
4.98
3.30
4.78
2.60
15
0.78
EPSRM
0.40
0.36
0.32
0.33
0.33
0.32
0.35
0.38
0.40
0.41
0.82
4.67%
0.44%
—
13.31
EPS growth%
29.93
31.77
29.51
28.47
29.54
28.85
29.57
26.90
25.08
24.86
14.50
26.90
29.18
26
0.97
Bookvalue per shRM
1.11
1.18
1.20
1.25
1.31
1.46
1.31
1.44
1.32
1.44
0.39
2.01%
2.90%
—
0.34
FCF per shareRM
1.58
1.64
1.69
1.76
1.93
2.14
2.49
2.76
3.20
3.69
0.81
13.87%
9.47%
—
0.80
Dividend per shRM
0.41
0.40
0.41
0.42
0.42
0.41
0.46
0.46
0.49
0.52
0.21
4.40%
1.86%
—
8.60
Div yield (avg)%
25.45
23.74
22.60
20.35
17.75
20.53
22.67
25.48
26.83
29.49
23.69
25.48
23.21
27
16.02
Payout ratio%
7.22
7.33
9.85
10.73
7.92
8.91
7.58
6.53
6.04
4.12
8.83
6.53
7.45
93
73.70
Shares (diluted)M
97.46
101.5
104.0
115.5
119.2
117.8
120.2
116.2
113.8
109.7
75.12
(1.65%)
2.22%
29
27.31
Buyback yield%
17.69
14.75
17.34
16.75
17.79
15.08
16.81
13.87
16.08
15.00
14.94
15.08
16.42
87
0.577
D/E ratiox
0.475
0.482
0.546
0.637
0.663
0.666
0.749
0.825
0.848
0.951
1.720
0.825
0.664
85
6.421
Enterprise valueRM M
152.2
167.0
175.5
207.1
230.2
248.6
270.3
315.8
379.3
458.9
48.52
14.79%
12.51%
83
60.15
LT debtRM M
85.50
89.76
90.53
103.1
97.57
109.1
115.8
132.9
122.1
133.1
60.02
6.41%
4.51%
83
Cost of revenue
5.13%
1.00×
Operating expenses
4.63%
0.96×
Cash and investments
18.69%
Spread over hurdle
(1.39%)