35.78
RevenueRM M
471.9
482.4
497.8
511.5
530.5
530.9
541.0
553.1
551.8
563.3
38.86
1.21%
2.17%
76
14.34
Revenue growth%
20.65
20.70
20.91
23.03
25.77
26.17
24.59
26.58
24.48
26.94
22.04
26.17
24.54
27
18.99
Gross margin%
29.27
27.16
27.12
28.19
27.88
28.52
30.25
32.23
31.61
33.75
7.07
31.61
28.90
28
7.57
Operating margin%
26.45
23.80
23.99
26.05
25.78
27.01
26.81
25.62
23.24
25.78
20.43
25.78
25.78
36
13.06
Net margin%
19.88
18.26
20.04
22.14
24.36
21.52
21.85
23.24
22.89
22.99
22.35
22.89
22.00
12
21.35
P/E ratio (avg)x
47.50
52.35
58.46
65.47
66.79
70.06
74.39
82.13
91.98
104.0
14.91
82.13
68.43
59
21.18
EV/EBITx
11.75
13.65
13.54
13.46
14.87
16.60
19.54
19.43
20.95
24.66
16.25
19.54
15.73
87
21.15
FCF yield (avg)%
9.63
8.80
10.65
9.97
11.15
13.36
15.16
16.21
13.27
10.46
4.56
13.36
10.90
83
13.57
FCF margin%
3.88
6.30
5.19
5.86
4.73
2.76
0.40
1.84
0.40
0.40
23.48
0.40
3.32
94
0.329
FCF / Net incomex
0.319
0.310
0.321
0.356
0.366
0.367
0.388
0.406
0.375
0.348
1.116
0.375
0.361
93
20.08
ROIC%
28.42
27.13
28.69
26.28
24.14
24.37
26.91
26.25
24.80
27.30
10.73
26.25
26.59
47
20.09
Return on equity%
21.10
18.45
18.98
19.80
17.02
15.22
14.47
13.48
10.60
12.48
17.47
13.48
16.12
82
17.25
Return on assets%
7.95
9.97
7.86
5.22
2.43
1.15
4.08
2.62
4.58
3.00
24.40
3.00
4.33
48
0.01
EPSRM
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.01
9.87%
8.64%
—
21.43
EPS growth%
13.80
13.49
11.50
8.84
9.44
11.17
12.51
12.20
12.82
12.65
29.39
12.51
12.35
32
0.01
Bookvalue per shRM
0.12
0.12
0.13
0.13
0.16
0.16
0.17
0.21
0.23
0.26
0.06
10.06%
9.85%
—
0.06
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.61%
(0.77%)
—
0.07
Dividend per shRM
0.10
0.10
0.09
0.10
0.11
0.11
0.11
0.12
0.12
0.14
0.09
4.80%
2.57%
—
11.60
Div yield (avg)%
24.90
25.71
24.07
21.39
23.41
21.15
22.85
22.96
21.55
22.01
23.21
22.01
22.90
54
28.07
Payout ratio%
23.98
26.19
29.01
26.76
28.61
29.21
27.89
29.35
29.20
27.99
3.90
29.20
28.30
8
3.388
Shares (diluted)B
6.148
7.391
7.757
8.846
9.207
9.233
9.780
10.65
12.68
13.00
3.374
7.14%
8.02%
47
5.85
Buyback yield%
20.26
17.27
15.14
13.95
13.87
10.96
8.87
5.99
8.04
5.46
29.02
8.04
12.42
61
0.471
D/E ratiox
0.935
0.996
1.033
1.099
1.233
1.397
1.541
1.495
1.428
1.505
1.274
1.495
1.315
5
205.0
Enterprise valueRM M
213.9
203.5
190.3
170.3
176.7
158.2
157.3
150.0
129.4
125.3
389.4
(6.65%)
(5.50%)
83
0.472
LT debtRM B
0.782
0.782
0.836
0.917
0.912
0.969
0.990
0.995
1.022
1.192
0.232
5.52%
5.21%
45
Cost of revenue
2.17%
1.00×
Operating expenses
2.12%
1.00×
Cash and investments
14.26%
Spread over hurdle
38.58%