66.85
RevenueRM M
107.2
112.3
118.1
127.4
132.7
141.7
151.4
161.8
169.6
180.1
73.93
6.29%
6.11%
6
24.67
Revenue growth%
7.58
9.54
10.37
12.79
10.52
10.79
9.03
11.52
12.10
10.69
15.17
10.79
10.60
50
16.25
Gross margin%
23.29
22.76
25.59
25.08
22.56
23.79
22.76
22.89
24.23
23.01
23.93
23.01
23.15
75
15.27
Operating margin%
14.65
15.83
16.20
15.48
12.80
10.54
9.76
9.72
9.01
10.10
5.84
9.76
11.67
38
27.79
Net margin%
14.13
11.92
9.67
12.08
13.20
12.52
9.82
11.11
9.02
10.71
24.03
10.71
11.52
13
34.13
P/E ratio (avg)x
16.90
20.02
23.15
27.54
31.18
35.64
39.04
42.51
42.10
46.18
26.70
42.10
33.41
48
24.43
EV/EBITx
36.31
40.72
46.11
47.00
56.79
63.13
64.47
71.09
79.31
84.59
10.16
71.09
59.96
48
23.82
FCF yield (avg)%
19.11
17.79
16.23
14.23
17.02
15.13
15.42
13.76
14.43
11.46
16.31
14.43
15.27
72
21.85
FCF margin%
10.32
11.16
10.48
10.85
11.12
11.34
10.53
9.98
9.78
10.54
26.05
10.53
10.53
78
0.100
FCF / Net incomex
2.569
2.781
3.102
3.314
3.480
3.863
4.187
4.296
4.554
4.632
0.128
4.296
3.671
53
26.89
ROIC%
0.40
0.40
3.39
0.91
2.00
0.43
0.40
1.23
1.42
2.45
16.32
1.23
1.07
74
24.23
Return on equity%
10.46
9.64
12.49
12.53
11.47
9.86
8.61
10.49
8.92
6.49
2.07
8.92
10.16
60
26.46
Return on assets%
0.84
1.32
4.25
6.05
5.60
6.35
4.07
6.36
7.78
5.03
2.92
6.35
5.31
87
0.33
EPSRM
0.40
0.43
0.47
0.44
0.51
0.48
0.51
0.53
0.55
0.57
0.35
2.21%
3.22%
—
26.16
EPS growth%
7.02
5.19
2.54
5.45
4.98
6.34
9.14
8.20
7.05
6.23
17.29
7.05
6.28
57
0.27
Bookvalue per shRM
0.27
0.28
0.29
0.30
0.27
0.27
0.23
0.22
0.22
0.22
0.30
(3.69%)
(1.98%)
—
0.24
FCF per shareRM
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.07
0.08
0.07
(1.34%)
2.57%
—
0.10
Dividend per shRM
0.20
0.21
0.20
0.24
0.26
0.30
0.29
0.33
0.39
0.43
0.25
9.95%
8.72%
—
5.82
Div yield (avg)%
24.36
24.58
24.37
23.44
22.94
24.02
25.70
23.89
24.92
24.69
7.98
24.69
24.37
28
20.14
Payout ratio%
27.75
25.09
24.39
25.94
27.03
24.42
26.57
26.33
27.70
26.35
27.34
26.35
26.34
13
415.0
Shares (diluted)M
507.3
478.5
482.8
538.8
583.2
662.8
632.7
674.5
639.5
633.0
405.2
1.65%
3.58%
81
29.47
Buyback yield%
9.49
8.64
5.78
3.24
3.86
3.03
0.40
2.31
0.44
0.50
6.43
0.50
3.13
41
1.717
D/E ratiox
1.854
2.117
2.388
2.528
2.935
2.958
3.112
3.111
3.584
3.623
0.156
3.112
2.947
67
122.2
Enterprise valueRM M
119.3
132.4
141.1
130.6
125.8
112.4
109.5
109.0
118.3
105.7
53.67
(3.43%)
(2.03%)
65
14.66
LT debtRM M
106.1
108.5
109.2
111.0
121.0
118.4
122.2
121.6
140.2
161.7
112.7
5.97%
4.68%
30
Cost of revenue
6.14%
1.00×
Operating expenses
6.90%
1.08×
Property and equipment
18.59%
Spread over hurdle
88.80%