58.16
RevenueRM M
115.9
120.1
122.9
122.2
126.2
127.8
131.7
132.1
134.2
138.1
64.15
1.81%
1.78%
30
25.62
Revenue growth%
23.15
23.24
25.31
26.32
24.41
21.44
22.75
23.26
24.56
26.27
11.26
23.26
23.84
18
4.87
Gross margin%
9.41
7.15
9.94
10.31
13.30
10.88
9.93
7.92
6.54
9.22
23.75
9.22
9.67
48
13.96
Operating margin%
8.90
11.12
9.12
6.26
3.77
4.46
1.62
0.40
1.07
3.05
24.76
1.62
4.11
6
13.47
Net margin%
25.78
25.45
23.90
25.71
26.93
28.11
29.49
26.61
26.96
27.96
9.10
27.96
26.77
50
13.98
P/E ratio (avg)x
16.68
15.24
14.44
14.50
13.57
14.59
14.95
14.81
14.13
14.44
36.86
14.59
14.55
49
22.96
EV/EBITx
14.74
15.28
14.65
16.01
17.73
17.91
20.55
23.07
21.69
21.93
12.40
21.69
17.82
66
19.19
FCF yield (avg)%
25.66
24.55
23.20
22.14
24.62
24.61
24.11
26.30
25.39
22.71
19.21
24.61
24.58
33
19.73
FCF margin%
21.35
19.11
18.95
19.57
20.04
19.31
17.59
18.71
17.09
18.44
29.09
18.44
19.03
23
0.331
FCF / Net incomex
0.133
0.142
0.154
0.163
0.155
0.148
0.146
0.154
0.172
0.179
1.268
0.154
0.154
62
20.23
ROIC%
5.59
5.38
4.71
6.68
8.66
7.43
5.24
6.20
8.94
7.05
4.72
7.05
6.44
94
25.18
Return on equity%
24.45
26.71
28.34
27.09
28.82
31.58
28.88
31.70
29.89
29.16
24.80
29.89
28.85
9
9.87
Return on assets%
27.20
29.50
29.73
30.97
33.86
36.13
35.73
36.60
38.34
38.12
29.12
36.60
34.79
34
0.16
EPSRM
0.18
0.18
0.18
0.18
0.19
0.20
0.21
0.20
0.22
0.21
0.16
2.28%
3.18%
—
10.04
EPS growth%
9.56
8.31
7.85
8.79
11.16
12.93
15.86
16.62
19.53
16.67
16.00
16.62
12.04
36
0.08
Bookvalue per shRM
0.15
0.14
0.13
0.12
0.11
0.12
0.11
0.12
0.11
0.10
0.21
(1.21%)
(4.79%)
—
0.12
FCF per shareRM
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.09
0.04
1.75%
3.06%
—
0.06
Dividend per shRM
0.13
0.12
0.13
0.13
0.14
0.14
0.14
0.14
0.13
0.14
0.14
0.11%
0.45%
—
28.84
Div yield (avg)%
18.11
20.57
22.56
21.02
20.34
17.73
18.33
18.43
21.37
24.15
16.87
18.43
20.46
26
11.02
Payout ratio%
6.62
3.93
4.69
2.07
1.53
1.06
3.55
6.29
5.02
4.96
19.52
4.96
4.31
94
0.490
Shares (diluted)B
0.623
0.633
0.674
0.666
0.668
0.785
0.806
0.909
0.945
1.104
0.488
10.58%
7.16%
88
27.35
Buyback yield%
22.86
21.98
24.34
23.54
22.08
23.04
21.88
24.21
25.39
28.20
4.10
24.21
23.29
67
0.916
D/E ratiox
0.746
0.666
0.681
0.642
0.610
0.557
0.599
0.523
0.474
0.522
1.737
0.523
0.604
55
8.778
Enterprise valueRM M
77.07
78.44
80.30
89.33
85.43
87.88
89.22
91.57
107.4
110.3
49.67
5.24%
4.94%
39
104.0
LT debtRM M
16.55
17.64
17.07
16.20
16.69
16.70
16.74
15.11
16.28
15.30
62.24
(1.72%)
(1.59%)
57
Cost of revenue
1.86%
1.01×
Operating expenses
1.20%
0.94×
Spread over hurdle
(1.85%)