147.1
RevenueRM M
135.6
139.1
143.2
149.7
156.1
160.0
168.1
177.0
182.9
192.4
154.9
4.27%
3.78%
59
15.15
Revenue growth%
13.32
13.71
11.63
12.41
14.12
17.07
15.67
13.74
14.67
11.95
9.78
14.67
13.73
63
12.76
Gross margin%
17.74
15.42
14.50
13.32
10.62
11.59
14.35
16.13
18.78
19.01
4.53
16.13
14.96
55
8.32
Operating margin%
20.08
17.19
15.84
14.66
16.18
16.74
13.99
16.91
19.80
21.91
28.42
16.91
16.83
91
3.85
Net margin%
25.36
22.74
25.69
28.46
27.19
27.98
25.56
27.97
28.27
27.23
11.50
27.97
27.21
42
28.09
P/E ratio (avg)x
49.67
52.90
52.39
57.84
68.75
70.04
72.08
81.29
95.79
101.9
33.33
81.29
69.39
52
21.07
EV/EBITx
27.41
32.39
32.10
38.76
40.24
40.94
45.56
50.54
59.53
70.41
9.663
50.54
40.59
95
17.75
FCF yield (avg)%
4.53
4.82
2.97
3.08
5.70
4.25
2.45
0.40
1.69
0.40
2.42
1.69
3.02
17
6.16
FCF margin%
24.30
24.71
23.73
24.71
23.88
24.32
23.20
24.51
23.73
22.68
24.20
23.73
24.09
72
0.680
FCF / Net incomex
1.383
1.341
1.236
1.240
1.162
1.198
1.259
1.178
1.075
1.038
1.618
1.178
1.217
44
4.20
ROIC%
9.84
11.10
11.03
11.68
11.16
9.01
10.44
10.27
11.04
8.34
7.19
10.27
10.73
79
27.61
Return on equity%
4.81
5.63
2.86
2.31
4.04
2.90
3.39
5.55
3.68
5.70
13.51
3.68
3.86
19
28.84
Return on assets%
27.70
26.41
27.78
29.94
26.96
24.76
26.35
23.35
23.17
20.80
23.03
23.35
26.38
33
0.02
EPSRM
0.02
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.03
4.05%
6.66%
—
10.51
EPS growth%
9.55
9.92
9.16
9.70
9.85
11.79
13.79
15.75
15.13
12.15
11.03
13.79
10.85
11
0.03
Bookvalue per shRM
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.03
7.79%
6.64%
—
0.02
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.24%)
(1.81%)
—
0.04
Dividend per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
2.13%
1.99%
—
5.18
Div yield (avg)%
22.16
23.25
20.85
23.30
24.27
27.26
30.06
32.51
29.70
31.13
3.21
30.06
25.77
31
23.53
Payout ratio%
12.72
10.03
8.34
9.26
12.19
15.09
12.59
10.65
11.82
11.59
17.90
11.82
11.70
90
3.515
Shares (diluted)B
3.189
2.883
2.561
2.182
1.981
1.902
1.947
1.672
1.473
1.257
3.518
(8.69%)
(9.77%)
36
26.53
Buyback yield%
2.25
1.54
0.40
0.40
2.52
1.29
0.40
0.40
0.40
2.22
9.11
0.40
0.85
8
1.256
D/E ratiox
0.252
0.259
0.241
0.253
0.233
0.225
0.248
0.226
0.232
0.257
1.717
0.232
0.245
69
172.9
Enterprise valueRM M
192.9
201.7
219.3
221.8
209.3
214.3
229.7
248.2
279.9
297.3
45.87
7.27%
5.50%
42
19.74
LT debtRM M
179.4
192.6
211.9
214.9
219.8
200.4
214.9
218.7
242.2
229.1
103.5
0.83%
2.40%
87
Cost of revenue
3.84%
1.00×
Operating expenses
3.72%
0.99×
Goodwill & intangibles
16.84%
Property and equipment
16.01%
Spread over hurdle
(5.65%)