207.9
RevenueRM M
261.8
281.7
307.5
333.0
368.6
403.0
443.7
484.6
514.6
550.3
216.2
8.34%
8.51%
26
20.53
Revenue growth%
20.11
18.24
20.53
23.40
25.73
26.99
26.73
28.79
29.88
32.59
14.47
28.79
26.23
26
26.79
Gross margin%
21.89
23.92
26.34
23.49
23.90
25.57
25.50
25.58
26.42
24.54
13.10
25.57
25.02
49
17.38
Operating margin%
27.83
29.06
30.93
28.44
29.77
29.35
28.51
26.44
25.37
27.69
19.47
27.69
28.48
9
16.58
Net margin%
3.93
2.95
0.57
1.42
2.96
4.35
5.43
5.43
4.96
6.22
12.06
5.43
4.14
51
16.94
P/E ratio (avg)x
37.96
38.11
43.88
48.83
47.57
49.10
48.99
47.63
46.93
51.52
26.28
48.99
47.60
86
33.78
EV/EBITx
6.263
6.353
5.541
5.243
5.428
5.891
6.327
6.921
6.665
6.460
30.82
6.460
6.295
50
8.90
FCF yield (avg)%
18.13
15.75
14.51
13.05
12.61
10.02
8.17
10.61
11.21
13.75
24.75
10.61
12.83
27
27.52
FCF margin%
27.72
28.47
25.93
25.74
25.03
25.69
24.63
24.48
27.33
25.34
15.13
25.34
25.72
21
1.043
FCF / Net incomex
1.020
0.988
0.952
1.040
1.191
1.258
1.446
1.687
1.727
1.796
0.284
1.687
1.225
55
25.32
ROIC%
26.80
27.33
26.51
27.24
25.40
26.63
29.06
30.99
29.40
28.12
8.63
29.06
27.29
19
8.16
Return on equity%
10.58
12.21
9.89
10.44
10.61
9.90
8.66
10.99
11.42
13.69
10.72
10.99
10.60
71
18.21
Return on assets%
16.82
15.05
16.40
17.29
17.10
16.12
16.97
14.48
14.74
11.75
7.90
14.74
16.26
26
0.06
EPSRM
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.50%
(1.36%)
—
10.48
EPS growth%
30.15
31.84
32.04
32.10
31.53
30.10
32.23
30.84
30.67
32.96
2.96
30.84
31.69
13
0.05
Bookvalue per shRM
0.06
0.07
0.07
0.09
0.08
0.09
0.10
0.10
0.11
0.10
0.08
4.62%
6.34%
—
0.08
FCF per shareRM
0.07
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.06
(7.39%)
(5.57%)
—
0.04
Dividend per shRM
0.06
0.05
0.04
0.05
0.05
0.04
0.05
0.05
0.04
0.04
0.07
(3.31%)
(4.32%)
—
28.90
Div yield (avg)%
14.81
12.59
13.59
10.92
8.92
10.22
9.23
9.11
6.84
9.23
21.08
9.23
9.72
29
16.28
Payout ratio%
17.40
18.86
18.71
19.71
17.54
16.81
18.04
17.72
19.18
21.84
5.44
18.04
18.37
90
1.893
Shares (diluted)B
2.516
2.537
2.464
2.289
2.546
2.646
2.674
3.058
3.395
3.735
1.900
7.97%
5.22%
77
11.61
Buyback yield%
13.75
11.50
11.72
14.21
16.04
14.63
15.56
17.39
16.04
16.57
28.77
16.04
15.10
42
0.688
D/E ratiox
0.324
0.297
0.301
0.277
0.247
0.271
0.241
0.219
0.215
0.228
1.269
0.228
0.259
58
308.5
Enterprise valueRM M
29.92
32.00
34.99
36.30
36.20
35.93
37.26
38.33
37.94
40.93
422.7
2.49%
2.72%
68
337.5
LT debtRM M
494.7
465.3
473.7
523.2
552.3
535.6
610.3
702.1
770.0
781.4
27.65
7.19%
6.23%
29
Cost of revenue
8.51%
1.00×
Operating expenses
8.68%
1.02×
Spread over hurdle
(3.13%)