105.3
RevenueRM M
147.8
150.2
152.6
159.0
163.6
168.3
172.3
174.5
178.6
182.1
108.9
2.17%
2.53%
48
16.07
Revenue growth%
14.31
12.15
11.04
10.46
10.01
7.94
8.72
10.83
7.99
8.37
11.09
8.37
10.24
14
27.47
Gross margin%
8.58
10.38
10.12
7.62
6.86
8.64
7.88
5.61
6.05
5.14
26.66
6.05
7.75
9
24.69
Operating margin%
30.87
31.10
33.60
30.90
30.75
31.69
29.52
32.47
33.47
31.05
15.79
31.69
31.07
44
27.46
Net margin%
0.40
0.74
0.40
0.40
0.40
1.88
1.24
0.54
0.40
0.40
28.93
0.54
0.40
27
37.66
P/E ratio (avg)x
10.91
10.29
11.20
11.27
11.43
12.84
13.56
13.24
14.70
16.95
8.115
13.56
12.13
61
25.65
EV/EBITx
9.324
10.50
10.75
11.34
11.31
11.94
11.60
10.82
11.27
12.43
15.60
11.60
11.29
47
5.01
FCF yield (avg)%
17.67
16.81
16.89
16.56
14.13
13.34
13.84
12.94
13.04
12.38
20.88
13.04
13.99
19
20.62
FCF margin%
26.93
27.81
25.10
27.52
25.41
23.82
22.88
20.88
23.52
25.43
12.84
23.52
25.26
21
1.508
FCF / Net incomex
1.259
1.248
1.313
1.489
1.477
1.389
1.511
1.642
1.698
1.949
0.572
1.642
1.483
93
12.83
ROIC%
9.75
10.12
12.48
15.17
14.21
16.54
17.60
19.10
18.30
21.08
3.31
18.30
15.85
22
20.35
Return on equity%
35.58
34.17
35.67
38.29
40.10
38.97
37.88
39.57
36.96
36.31
23.74
37.88
37.42
7
13.60
Return on assets%
14.84
12.84
14.80
14.11
16.94
15.46
15.98
13.48
11.89
8.94
14.97
13.48
14.45
81
0.13
EPSRM
0.05
0.05
0.05
0.05
0.06
0.06
0.08
0.07
0.08
0.09
0.14
8.11%
5.69%
—
18.81
EPS growth%
22.78
20.96
23.55
26.24
23.53
25.41
22.84
21.65
19.22
18.48
14.91
21.65
22.81
21
0.13
Bookvalue per shRM
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.11
0.12
0.14
0.11
9.55%
6.49%
—
0.08
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.12
(3.42%)
(3.62%)
—
0.11
Dividend per shRM
0.16
0.17
0.20
0.23
0.25
0.27
0.28
0.30
0.34
0.39
0.10
9.16%
10.67%
—
27.14
Div yield (avg)%
19.09
21.49
23.02
24.18
26.31
28.35
27.22
24.29
26.95
24.43
17.90
26.95
24.36
87
2.85
Payout ratio%
9.38
11.19
10.00
12.83
13.13
15.15
17.75
20.65
22.60
21.25
5.85
20.65
14.14
17
0.865
Shares (diluted)B
1.334
1.305
1.349
1.574
1.750
1.879
1.797
2.027
2.393
2.561
0.870
7.92%
7.05%
13
16.89
Buyback yield%
9.04
7.28
9.46
9.03
10.98
13.22
11.91
12.22
14.88
12.61
25.57
12.61
11.44
31
1.087
D/E ratiox
1.667
1.708
1.994
1.906
2.056
2.234
2.610
2.783
2.949
3.367
0.217
2.783
2.145
68
200.3
Enterprise valueRM M
16.08
15.91
19.17
20.28
21.44
22.04
22.53
24.11
24.07
26.44
199.0
4.28%
5.66%
26
27.19
LT debtRM M
145.0
124.9
137.3
125.5
123.6
114.6
118.2
107.5
100.0
88.68
93.01
(6.43%)
(4.98%)
26
Cost of revenue
2.52%
1.00×
Operating expenses
2.44%
0.99×
Goodwill & intangibles
18.98%
Cash and investments
16.86%
Spread over hurdle
10.72%