13.43
RevenueRM M
51.69
56.74
62.03
66.02
71.13
77.56
83.72
91.72
99.04
105.7
13.87
8.24%
8.11%
63
4.36
Revenue growth%
4.46
3.39
2.90
3.44
2.47
2.59
1.08
0.40
2.16
3.30
2.04
2.16
2.75
16
24.27
Gross margin%
18.60
20.18
20.42
21.66
22.05
23.09
21.36
18.57
15.76
16.38
25.54
18.57
20.30
25
14.25
Operating margin%
19.57
19.12
17.14
16.22
15.00
15.01
13.83
12.99
12.06
12.48
23.01
12.99
15.01
73
8.05
Net margin%
0.40
0.40
0.40
0.40
2.15
0.40
2.37
0.40
1.10
0.40
3.23
0.40
0.40
79
20.59
P/E ratio (avg)x
19.12
20.02
22.43
23.91
22.77
21.88
24.12
26.04
25.53
24.57
21.18
24.57
23.34
93
23.06
EV/EBITx
21.39
19.23
19.24
19.39
20.36
19.31
21.14
22.60
22.51
23.75
13.87
22.51
20.75
24
5.44
FCF yield (avg)%
26.78
24.23
25.23
24.75
25.70
24.07
26.85
28.44
30.58
32.36
16.73
28.44
26.24
57
8.92
FCF margin%
16.55
16.13
18.39
19.52
20.31
20.17
22.99
23.41
22.84
23.92
29.02
22.99
20.24
60
0.231
FCF / Net incomex
0.924
0.974
0.917
1.073
1.034
1.114
1.063
1.151
1.310
1.422
1.172
1.151
1.068
69
10.62
ROIC%
32.71
30.94
31.05
28.90
28.62
26.17
25.69
23.62
24.65
26.77
18.16
25.69
27.69
42
10.97
Return on equity%
13.12
12.19
15.11
17.99
19.55
19.41
18.12
20.15
17.69
17.43
13.15
18.12
17.84
75
8.57
Return on assets%
4.15
4.72
5.61
5.43
2.92
0.61
3.21
1.07
0.40
0.99
7.47
0.99
3.07
88
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.21%)
(2.87%)
—
25.49
EPS growth%
27.24
27.63
27.78
27.64
28.70
30.65
29.45
31.73
33.96
31.48
20.71
31.48
29.08
71
0.01
Bookvalue per shRM
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
6.58%
5.96%
—
0.01
FCF per shareRM
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.01
8.56%
9.38%
—
0.01
Dividend per shRM
0.03
0.03
0.04
0.03
0.04
0.04
0.05
0.05
0.06
0.05
0.01
5.53%
7.60%
—
16.07
Div yield (avg)%
21.12
18.21
16.38
19.26
19.94
22.05
24.90
25.22
27.68
29.46
26.82
25.22
21.59
72
23.78
Payout ratio%
33.63
30.95
29.71
28.57
30.00
27.94
27.65
25.66
24.06
26.91
12.42
26.91
28.25
50
2.034
Shares (diluted)B
2.253
2.332
2.651
2.896
3.247
3.687
4.218
3.968
3.933
3.634
1.980
2.28%
5.55%
60
22.15
Buyback yield%
15.79
18.14
19.43
17.08
16.70
16.23
19.11
20.89
19.01
18.98
12.68
19.01
18.56
43
0.128
D/E ratiox
1.175
1.201
1.100
1.130
1.067
1.082
1.191
1.199
1.259
1.149
0.852
1.191
1.162
46
90.90
Enterprise valueRM M
88.41
100.7
99.44
98.69
97.75
109.9
132.9
156.7
181.1
197.0
79.00
15.04%
9.98%
39
9.389
LT debtRM M
122.0
141.5
140.8
141.3
152.1
171.0
192.1
229.3
232.5
280.2
61.51
12.99%
9.81%
71
Cost of revenue
8.36%
1.02×
Operating expenses
7.75%
0.97×
Property and equipment
15.86%
Spread over hurdle
(1.33%)