132.5
RevenueRM M
101.9
107.3
112.0
119.2
125.0
127.0
135.1
137.8
141.0
146.6
140.0
3.25%
4.08%
54
22.19
Revenue growth%
23.78
22.74
25.01
24.54
26.64
29.55
26.56
27.13
27.96
29.11
9.88
27.96
26.60
91
5.97
Gross margin%
3.17
3.06
5.30
4.12
5.32
4.08
4.15
2.55
4.30
2.11
14.15
4.08
4.10
26
9.79
Operating margin%
10.43
7.85
6.01
7.10
5.99
3.07
2.85
0.75
2.60
3.09
9.83
2.85
4.54
52
14.67
Net margin%
23.52
21.08
23.31
20.56
17.91
20.32
20.87
22.50
20.02
18.61
4.50
20.32
20.71
74
33.73
P/E ratio (avg)x
18.48
20.12
19.95
18.11
18.57
17.81
19.92
20.69
22.62
24.16
20.83
20.69
19.93
19
18.58
EV/EBITx
55.72
59.85
59.19
68.09
71.87
69.16
80.11
87.30
104.2
114.8
21.93
87.30
70.52
7
20.14
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.89
0.40
0.40
1.96
0.59
22.35
0.59
0.40
72
18.57
FCF margin%
15.16
14.51
17.22
19.28
19.34
18.73
20.20
22.42
23.65
21.02
20.37
21.02
19.31
94
1.246
FCF / Net incomex
0.805
0.810
0.764
0.879
0.942
0.988
0.990
1.130
1.202
1.362
0.661
1.130
0.965
47
14.11
ROIC%
17.09
14.19
17.12
18.01
20.19
17.54
18.04
20.53
19.33
21.09
4.26
19.33
18.02
82
2.65
Return on equity%
15.15
15.74
13.11
11.64
10.49
10.95
9.84
11.43
10.30
9.13
17.11
10.30
11.19
17
7.85
Return on assets%
26.06
23.26
20.36
19.49
20.06
21.00
22.29
20.79
19.25
20.87
25.17
20.87
20.83
41
0.08
EPSRM
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.09
7.60%
4.55%
—
27.42
EPS growth%
24.48
23.79
26.05
26.73
26.27
26.52
29.31
28.33
26.29
28.80
28.95
28.33
26.41
18
0.07
Bookvalue per shRM
0.11
0.11
0.12
0.13
0.13
0.15
0.18
0.21
0.22
0.25
0.10
13.36%
9.80%
—
0.15
FCF per shareRM
0.15
0.14
0.15
0.16
0.18
0.17
0.15
0.16
0.15
0.13
0.12
(5.78%)
(0.53%)
—
0.04
Dividend per shRM
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.14
8.55%
7.68%
—
24.44
Div yield (avg)%
3.12
1.46
2.82
2.75
4.36
4.71
2.72
2.29
0.72
2.10
22.87
2.29
2.73
53
27.78
Payout ratio%
20.04
18.83
19.64
17.70
14.84
16.00
13.83
12.62
13.39
15.04
3.84
13.83
15.52
35
0.364
Shares (diluted)B
0.569
0.655
0.631
0.667
0.678
0.753
0.846
0.943
1.037
1.131
0.360
10.79%
7.92%
20
27.84
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
1.81
1.52
0.54
1.04
7.29
1.04
0.40
74
1.252
D/E ratiox
1.010
0.883
0.886
0.783
0.737
0.777
0.749
0.819
0.833
0.834
0.985
0.819
0.826
90
133.2
Enterprise valueRM M
58.45
63.66
62.92
61.50
58.27
67.09
73.98
71.04
74.22
74.55
115.8
5.05%
3.75%
87
9.719
LT debtRM M
96.95
101.8
106.5
106.1
115.0
119.8
124.4
133.6
131.4
139.7
85.95
3.97%
2.64%
7
Cost of revenue
3.46%
0.94×
Operating expenses
4.61%
1.05×
Cash and investments
16.97%
Return on capital
126.58%
Spread over hurdle
116.03%