99.92
RevenueRM M
89.11
94.79
101.1
111.9
119.4
131.1
142.9
155.8
170.1
188.2
106.5
9.52%
8.74%
32
25.36
Revenue growth%
13.58
11.33
9.69
12.16
11.17
9.54
11.06
13.59
12.99
11.59
28.50
11.59
11.46
71
6.11
Gross margin%
24.06
22.11
21.89
22.35
19.91
17.69
17.41
16.81
14.91
13.61
3.82
16.81
18.80
47
13.68
Operating margin%
11.82
14.25
16.55
18.77
18.97
20.37
18.00
16.23
13.39
15.06
26.00
16.23
16.39
54
11.96
Net margin%
10.32
12.62
11.17
9.83
10.47
8.30
8.79
10.06
10.51
12.27
16.16
10.06
10.40
77
36.25
P/E ratio (avg)x
25.64
26.57
28.40
27.86
28.49
29.71
29.57
32.23
34.39
31.39
35.39
31.39
29.03
94
21.56
EV/EBITx
58.24
65.18
70.02
78.40
89.84
100.9
117.1
117.6
136.3
154.3
27.83
117.6
95.37
8
17.41
FCF yield (avg)%
11.77
14.49
11.69
10.88
12.64
15.08
14.67
16.69
15.12
14.65
29.99
15.08
14.57
49
2.94
FCF margin%
2.73
0.40
3.30
4.23
4.70
4.20
6.45
5.12
4.21
3.52
9.66
4.21
4.20
56
0.646
FCF / Net incomex
0.271
0.249
0.257
0.245
0.258
0.264
0.279
0.275
0.262
0.291
1.564
0.275
0.263
73
15.78
ROIC%
10.73
10.55
11.41
12.73
12.90
10.31
12.20
10.63
11.67
11.59
5.41
11.59
11.50
52
8.20
Return on equity%
21.28
19.62
16.81
19.80
21.09
19.18
18.24
15.99
17.84
20.72
12.34
18.24
19.40
32
23.97
Return on assets%
16.72
18.58
17.59
18.15
16.73
15.51
18.07
20.61
18.21
19.53
8.21
18.21
18.11
20
0.04
EPSRM
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.10
0.10
0.04
6.35%
3.95%
—
14.52
EPS growth%
26.90
25.86
26.85
25.52
27.43
24.45
24.25
25.72
28.09
30.63
12.92
25.72
26.35
64
0.06
Bookvalue per shRM
0.09
0.09
0.10
0.11
0.14
0.15
0.17
0.19
0.19
0.23
0.07
10.53%
9.78%
—
0.06
FCF per shareRM
0.04
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.04
0.04
0.06
0.35%
(2.23%)
—
0.06
Dividend per shRM
0.07
0.08
0.09
0.10
0.10
0.12
0.13
0.15
0.16
0.17
0.04
10.12%
9.69%
—
6.49
Div yield (avg)%
25.27
27.51
25.86
24.38
25.81
25.47
24.74
24.35
21.57
18.64
20.95
24.35
25.00
19
29.74
Payout ratio%
11.21
12.03
12.49
11.48
11.20
13.89
12.97
10.57
7.83
8.48
6.69
10.57
11.34
8
0.783
Shares (diluted)B
0.959
1.004
1.026
1.175
1.248
1.435
1.663
1.724
1.999
1.967
0.788
9.53%
8.03%
13
4.78
Buyback yield%
10.25
8.16
9.48
7.78
6.11
4.48
5.18
7.86
9.73
10.28
13.93
7.86
8.01
81
1.361
D/E ratiox
0.680
0.735
0.700
0.669
0.686
0.737
0.716
0.742
0.702
0.686
0.191
0.716
0.701
58
37.94
Enterprise valueRM M
20.51
19.49
16.60
16.36
15.45
13.86
14.64
15.07
14.95
13.55
86.81
(2.60%)
(3.67%)
18
150.5
LT debtRM M
141.1
145.7
161.6
179.7
187.9
186.4
177.6
191.5
183.0
203.8
117.6
1.64%
4.79%
24
Cost of revenue
8.73%
1.00×
Operating expenses
8.91%
1.02×
Goodwill & intangibles
16.64%
Spread over hurdle
(4.92%)