153.2
RevenueRM M
154.2
169.9
184.6
197.2
213.6
225.6
243.7
262.9
277.6
299.9
167.2
7.02%
7.54%
74
19.75
Revenue growth%
25.56
26.37
28.01
30.15
28.14
26.63
28.78
30.66
31.85
32.63
21.16
30.66
28.46
20
26.17
Gross margin%
15.96
13.38
12.83
11.26
10.89
9.19
6.63
7.27
5.80
5.48
18.29
6.63
10.04
7
3.63
Operating margin%
7.84
5.93
3.32
5.32
6.93
6.65
6.35
4.79
4.15
5.59
6.80
5.59
5.76
10
17.35
Net margin%
17.27
16.25
18.71
16.90
18.01
17.54
15.47
17.55
15.91
14.50
14.42
15.91
17.09
5
30.39
P/E ratio (avg)x
23.15
23.98
21.54
20.62
20.62
21.35
22.88
20.33
20.09
21.15
20.63
21.15
21.25
86
37.66
EV/EBITx
28.74
30.46
31.86
32.05
30.57
34.33
33.88
39.85
43.88
46.24
23.76
39.85
32.97
12
24.26
FCF yield (avg)%
7.79
7.56
10.19
11.04
10.82
10.86
11.16
9.94
11.31
12.15
7.80
11.16
10.84
75
22.75
FCF margin%
21.70
19.27
21.93
21.25
19.09
18.12
16.51
14.87
14.75
15.91
23.43
15.91
18.60
16
0.128
FCF / Net incomex
0.334
0.339
0.362
0.333
0.341
0.301
0.306
0.343
0.309
0.274
1.798
0.306
0.334
30
21.72
ROIC%
8.60
11.37
14.15
14.22
12.91
13.10
15.64
14.83
12.65
10.50
20.41
13.10
13.00
86
17.63
Return on equity%
7.53
9.56
10.87
12.40
13.73
11.89
11.75
8.93
9.44
11.04
23.31
11.04
10.95
73
26.87
Return on assets%
21.11
24.06
24.46
21.76
23.08
21.35
20.77
21.41
18.93
20.46
19.21
20.77
21.38
82
0.06
EPSRM
0.12
0.13
0.12
0.13
0.14
0.13
0.14
0.13
0.13
0.13
0.07
(1.86%)
0.29%
—
10.47
EPS growth%
2.31
5.26
2.58
3.25
5.83
4.99
3.89
1.02
3.24
2.57
4.59
3.24
3.25
62
0.06
Bookvalue per shRM
0.09
0.09
0.09
0.10
0.11
0.12
0.11
0.11
0.10
0.11
0.05
(0.86%)
1.34%
—
0.08
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.04
0.85%
1.50%
—
0.07
Dividend per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
0.16%
0.77%
—
6.68
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
3.34
5.65
6.83
8.33
7.60
5.65
0.40
42
14.36
Payout ratio%
11.18
12.76
15.14
17.17
17.50
15.31
16.83
14.09
14.42
16.30
8.08
15.31
15.22
58
1.078
Shares (diluted)B
1.015
0.983
1.004
1.132
1.271
1.387
1.478
1.380
1.405
1.514
1.103
3.56%
4.66%
41
17.87
Buyback yield%
16.69
14.36
15.70
17.56
18.07
16.83
14.39
14.79
12.20
13.28
5.04
14.39
15.25
76
1.139
D/E ratiox
0.260
0.287
0.268
0.288
0.260
0.286
0.287
0.287
0.262
0.248
1.007
0.286
0.277
29
207.3
Enterprise valueRM M
171.7
195.8
231.0
261.9
272.8
321.7
377.6
427.1
411.0
419.8
259.1
9.00%
10.93%
6
207.1
LT debtRM M
81.92
80.59
74.57
73.37
65.61
70.61
74.55
67.08
61.81
64.12
95.79
(0.46%)
(2.57%)
59
Cost of revenue
7.72%
1.02×
Operating expenses
7.51%
1.00×
Property and equipment
14.74%