0.146
RevenueRM B
0.975
0.989
0.992
1.023
1.016
1.033
1.032
1.063
1.079
1.096
0.160
1.52%
1.04%
24
20.97
Revenue growth%
18.33
19.78
17.56
17.03
19.58
18.94
21.53
24.05
26.56
28.20
2.02
24.05
19.68
21
17.34
Gross margin%
7.39
7.47
5.84
8.60
10.28
11.92
9.48
12.30
11.46
12.98
23.36
11.92
9.88
60
24.82
Operating margin%
24.59
26.73
27.58
28.38
29.71
31.00
33.82
33.35
34.78
37.62
27.14
33.82
30.36
58
20.74
Net margin%
14.05
12.50
12.93
11.86
11.76
13.36
13.95
12.61
10.36
12.17
15.33
12.61
12.55
23
33.57
P/E ratio (avg)x
26.41
31.51
34.66
39.96
47.24
50.83
56.98
61.61
74.10
82.56
19.16
61.61
49.03
69
29.59
EV/EBITx
29.64
28.37
27.90
27.22
28.56
25.86
22.57
20.40
21.95
19.58
36.97
21.95
26.54
81
29.62
FCF yield (avg)%
22.10
23.99
21.70
22.70
25.30
24.86
27.01
29.42
29.47
27.13
8.41
27.13
25.08
30
28.38
FCF margin%
23.18
21.26
21.44
24.05
25.66
24.97
27.15
30.06
31.48
32.37
19.76
30.06
25.31
47
0.624
FCF / Net incomex
1.028
1.232
1.267
1.282
1.436
1.468
1.616
1.893
1.991
1.947
0.864
1.893
1.452
43
17.75
ROIC%
5.31
3.20
4.78
5.22
4.16
1.37
3.49
2.41
1.60
3.35
22.39
2.41
3.42
21
25.69
Return on equity%
24.36
26.51
23.73
24.25
26.35
23.71
25.79
24.73
22.88
25.28
4.06
24.73
24.54
70
27.78
Return on assets%
23.96
22.58
19.79
18.22
17.81
15.66
18.33
16.19
13.76
11.64
10.45
15.66
18.02
90
0.03
EPSRM
0.13
0.13
0.12
0.13
0.14
0.16
0.15
0.14
0.13
0.12
0.03
(3.80%)
(0.67%)
—
27.77
EPS growth%
16.76
18.24
18.17
20.12
18.63
19.49
19.57
21.45
20.81
23.23
22.57
20.81
19.53
62
0.10
Bookvalue per shRM
0.08
0.09
0.10
0.11
0.10
0.11
0.10
0.09
0.09
0.09
0.07
(2.24%)
1.97%
—
0.11
FCF per shareRM
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.10
(8.05%)
(7.08%)
—
0.02
Dividend per shRM
0.14
0.16
0.16
0.19
0.18
0.19
0.20
0.19
0.20
0.20
0.08
2.43%
4.20%
—
22.66
Div yield (avg)%
14.58
14.04
12.58
12.69
10.73
11.31
11.82
14.68
14.68
16.24
12.65
14.68
13.36
34
10.03
Payout ratio%
18.43
20.64
18.12
15.58
15.08
15.39
15.01
12.21
12.01
14.66
6.20
14.66
15.23
57
5.591
Shares (diluted)B
8.057
7.770
8.114
8.553
9.031
8.893
9.693
11.50
11.76
11.23
5.677
4.46%
4.11%
14
12.31
Buyback yield%
7.83
9.29
12.02
12.80
14.15
11.62
12.16
12.11
12.74
11.29
4.89
12.11
12.06
58
0.215
D/E ratiox
2.038
1.852
1.772
1.979
1.889
1.798
1.602
1.498
1.409
1.401
0.197
1.498
1.785
53
0.440
Enterprise valueRM B
0.862
0.901
0.939
0.893
0.982
0.916
0.957
0.917
0.933
1.034
0.927
1.02%
2.60%
32
872.5
LT debtRM M
595.2
627.8
621.5
643.9
630.6
560.0
521.1
513.6
449.4
412.3
961.3
(8.15%)
(5.02%)
12
Cost of revenue
1.05%
1.00×
Operating expenses
0.82%
0.98×
Property and equipment
20.06%
Goodwill & intangibles
14.16%
Spread over hurdle
(2.08%)