210.6
RevenueRM M
306.4
307.3
313.1
311.2
317.6
315.2
308.6
306.8
304.9
298.7
224.4
(1.22%)
—
9
21.28
Revenue growth%
2.55
0.40
1.77
1.34
2.85
4.81
5.07
6.55
9.43
9.86
10.38
6.55
3.83
40
16.65
Gross margin%
0.40
0.40
0.40
1.34
0.40
1.27
2.27
0.40
0.40
0.40
14.16
0.40
0.40
70
28.42
Operating margin%
5.22
4.56
6.97
9.04
7.37
4.48
5.55
7.78
5.29
7.82
18.75
5.55
6.26
85
17.90
Net margin%
22.94
21.78
24.32
22.40
21.80
23.69
22.90
22.35
19.73
20.64
22.42
22.35
22.37
38
28.46
P/E ratio (avg)x
30.64
27.53
29.76
26.21
27.27
27.51
24.05
24.45
25.71
22.30
20.84
24.45
26.74
84
17.53
EV/EBITx
10.83
9.349
9.004
7.876
7.469
6.416
6.172
5.322
4.834
4.557
12.39
5.322
6.943
93
15.95
FCF yield (avg)%
11.91
9.62
9.41
7.11
7.03
4.44
4.89
3.84
1.97
1.12
21.84
3.84
5.96
62
21.65
FCF margin%
17.96
16.11
13.57
14.16
17.07
19.39
19.46
17.56
20.30
18.22
28.84
19.39
17.76
13
0.261
FCF / Net incomex
0.232
0.274
0.282
0.281
0.280
0.310
0.352
0.379
0.374
0.418
0.900
0.374
0.296
12
27.43
ROIC%
4.57
3.73
2.18
0.40
0.40
0.40
0.40
3.06
1.02
2.70
19.20
1.02
1.60
84
8.92
Return on equity%
6.89
9.26
7.35
6.54
5.54
7.06
7.65
9.53
10.30
11.41
21.61
9.53
7.50
69
28.73
Return on assets%
9.00
9.24
11.55
10.67
8.25
6.27
4.49
5.80
5.20
8.03
3.75
5.80
8.14
64
0.02
EPSRM
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
(7.08%)
(5.47%)
—
20.13
EPS growth%
5.42
4.38
6.23
6.13
7.64
5.04
2.72
0.40
1.36
0.40
2.34
1.36
4.71
30
0.06
Bookvalue per shRM
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
(4.89%)
(2.42%)
—
0.03
FCF per shareRM
0.09
0.11
0.13
0.12
0.12
0.12
0.14
0.13
0.14
0.14
0.04
2.36%
4.70%
—
0.01
Dividend per shRM
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.06
6.78%
7.28%
—
28.63
Div yield (avg)%
37.02
36.13
38.64
39.86
38.86
39.72
42.38
42.70
43.34
41.92
25.66
42.38
39.79
83
8.52
Payout ratio%
9.33
10.36
8.66
5.93
3.93
1.45
2.31
0.73
0.40
0.40
10.37
0.73
3.12
73
3.496
Shares (diluted)B
2.773
2.938
3.196
3.379
3.196
2.901
2.670
2.457
2.650
2.837
3.545
(2.35%)
(0.34%)
8
3.67
Buyback yield%
4.82
6.53
8.54
8.21
9.20
11.15
11.84
12.53
11.63
13.12
14.73
11.84
10.18
37
0.431
D/E ratiox
2.114
2.123
2.486
2.826
2.889
2.844
2.731
2.879
2.800
2.864
1.649
2.844
2.813
86
173.2
Enterprise valueRM M
361.3
402.5
403.4
400.1
448.9
466.8
526.7
518.5
613.3
719.2
274.3
9.88%
8.89%
76
161.6
LT debtRM M
375.2
356.7
384.2
413.7
398.8
397.9
433.2
441.8
497.9
495.9
119.3
4.46%
2.89%
43
Operating expenses
(0.24%)
0.98×
Property and equipment
16.61%
Goodwill & intangibles
14.77%
Spread over hurdle
(9.69%)