32.17
RevenueRM M
171.5
182.0
188.2
200.0
210.4
223.1
228.1
240.4
246.6
254.1
34.51
3.84%
4.48%
49
27.42
Revenue growth%
14.59
11.91
9.16
6.74
7.62
4.73
3.22
4.86
5.52
7.04
11.96
4.86
6.89
10
5.72
Gross margin%
26.41
24.61
27.41
25.18
27.45
27.93
25.63
26.58
26.66
29.25
10.23
26.66
26.62
54
15.47
Operating margin%
33.40
35.37
37.84
37.46
35.83
35.39
38.27
36.01
37.20
35.72
8.32
36.01
35.92
72
21.90
Net margin%
13.92
15.47
13.09
14.38
14.45
15.99
16.34
18.72
17.39
15.01
2.62
16.34
15.24
71
18.57
P/E ratio (avg)x
13.26
13.12
13.84
13.09
12.92
14.29
13.52
12.30
12.93
13.72
20.48
13.52
13.19
42
28.16
EV/EBITx
34.25
33.22
37.24
35.39
39.99
43.49
44.83
41.43
39.92
37.17
25.61
41.43
38.58
73
15.32
FCF yield (avg)%
7.44
9.16
10.88
8.40
11.28
10.07
9.52
9.90
11.94
13.95
20.81
10.07
9.99
25
7.87
FCF margin%
24.22
23.17
21.30
22.06
22.95
24.15
25.54
26.44
27.97
30.34
2.79
26.44
24.18
11
0.431
FCF / Net incomex
1.182
1.368
1.325
1.406
1.493
1.497
1.493
1.481
1.551
1.680
0.282
1.497
1.487
68
4.94
ROIC%
13.29
15.32
13.28
15.15
17.77
18.59
17.19
19.70
20.15
19.46
5.04
19.46
17.48
11
16.61
Return on equity%
12.63
15.56
16.01
17.84
20.23
22.08
21.13
19.29
19.00
20.27
29.08
20.27
19.15
69
25.80
Return on assets%
6.35
4.56
4.83
4.72
2.35
0.40
0.40
3.40
5.04
4.28
3.94
3.40
4.42
25
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
2.34%
(0.42%)
—
7.52
EPS growth%
6.51
5.06
5.24
7.05
4.73
4.09
5.71
7.92
10.84
9.59
26.51
7.92
6.11
26
0.02
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.89%
4.19%
—
—
FCF per shareRM
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.02
0.02
—
4.10%
(0.18%)
—
0.01
Dividend per shRM
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.48%)
(1.06%)
—
29.97
Div yield (avg)%
5.23
3.87
5.23
7.99
8.98
8.61
5.70
7.60
8.81
10.85
4.54
8.61
7.80
86
10.59
Payout ratio%
24.79
21.91
19.77
18.48
19.74
18.01
15.62
13.26
12.50
12.47
25.75
13.26
18.24
49
4.910
Shares (diluted)B
8.887
9.185
10.17
10.45
12.26
14.41
14.04
14.99
15.97
18.74
4.815
8.86%
9.06%
53
29.89
Buyback yield%
11.26
12.50
10.02
9.04
10.04
10.09
7.38
4.88
2.52
0.98
11.64
4.88
9.53
9
0.406
D/E ratiox
1.433
1.442
1.557
1.596
1.695
1.868
1.795
1.787
1.861
1.728
0.605
1.795
1.712
86
115.2
Enterprise valueRM M
267.8
306.1
369.7
431.9
507.8
604.7
659.1
746.3
803.2
891.6
67.35
11.92%
13.65%
42
165.9
LT debtRM M
219.1
224.1
218.0
203.0
226.4
208.5
224.5
219.6
231.1
249.5
51.49
1.96%
1.77%
25
Cost of revenue
4.39%
0.99×
Operating expenses
4.70%
1.02×
Property and equipment
18.55%
Cash and investments
15.27%
Spread over hurdle
16.65%