41.15
RevenueRM M
64.84
71.70
78.43
85.58
93.81
104.3
113.6
123.4
131.6
141.4
43.36
8.55%
8.87%
7
4.37
Revenue growth%
25.33
24.60
23.12
22.68
20.05
17.58
17.13
17.46
19.22
19.50
14.42
17.58
19.78
63
14.23
Gross margin%
28.69
28.65
29.43
30.58
33.02
33.70
32.70
35.00
35.30
33.86
29.42
33.86
32.86
87
5.24
Operating margin%
22.51
25.40
24.15
23.72
21.75
24.11
21.45
21.38
19.22
17.18
4.74
21.38
22.13
29
6.48
Net margin%
15.45
18.35
19.10
20.03
17.86
19.10
19.72
19.36
18.24
17.30
20.98
19.10
18.72
8
18.46
P/E ratio (avg)x
22.26
22.85
25.60
27.35
29.55
30.23
26.79
25.82
28.67
28.72
32.85
28.67
27.07
75
37.07
EV/EBITx
19.70
21.29
23.49
27.44
32.99
38.49
40.52
45.27
46.93
46.46
12.63
45.27
35.74
35
5.77
FCF yield (avg)%
33.97
31.35
30.43
31.12
30.60
27.66
29.37
31.07
30.86
28.50
26.72
29.37
30.73
59
21.53
FCF margin%
23.18
22.81
25.64
27.24
25.90
23.80
22.36
21.57
24.47
25.42
23.42
23.80
24.14
5
0.786
FCF / Net incomex
1.960
2.260
2.241
2.573
2.591
2.585
2.543
2.865
3.168
3.582
1.599
2.865
2.579
12
12.86
ROIC%
2.28
0.40
0.72
0.40
0.40
0.40
1.55
0.40
0.40
2.99
22.04
0.40
0.40
35
10.97
Return on equity%
23.26
25.84
24.97
25.04
25.46
23.64
21.89
22.01
24.47
27.29
11.66
23.64
24.72
10
21.38
Return on assets%
8.21
7.39
9.11
9.32
8.92
6.75
6.85
8.81
8.86
6.70
4.72
6.85
8.51
89
0.12
EPSRM
0.10
0.09
0.11
0.11
0.11
0.13
0.14
0.14
0.14
0.16
0.12
7.07%
4.64%
—
2.02
EPS growth%
28.04
26.71
28.41
25.67
23.30
22.94
22.63
24.49
24.15
21.96
20.40
22.94
24.32
6
0.07
Bookvalue per shRM
0.10
0.10
0.11
0.11
0.11
0.11
0.10
0.11
0.12
0.12
0.10
1.90%
0.26%
—
0.16
FCF per shareRM
0.06
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.15
1.57%
(0.25%)
—
0.19
Dividend per shRM
0.23
0.25
0.30
0.30
0.33
0.34
0.35
0.36
0.37
0.42
0.11
4.57%
6.89%
—
26.67
Div yield (avg)%
26.88
27.08
24.55
24.29
25.63
25.06
25.94
28.32
29.15
30.54
25.34
28.32
26.41
38
28.75
Payout ratio%
21.89
22.31
22.10
24.56
22.64
24.39
25.89
23.67
22.68
20.74
24.52
23.67
22.66
95
1.107
Shares (diluted)B
1.036
0.995
0.923
0.981
0.967
0.999
0.988
0.974
0.887
0.943
1.117
(0.50%)
(0.19%)
9
5.76
Buyback yield%
26.70
29.33
31.49
33.35
32.04
32.37
29.65
28.77
27.60
24.78
21.25
28.77
29.49
56
1.744
D/E ratiox
0.667
0.601
0.544
0.544
0.582
0.537
0.545
0.471
0.445
0.427
0.155
0.471
0.544
37
45.52
Enterprise valueRM M
179.7
181.9
206.3
195.6
223.6
243.4
252.0
235.5
246.0
281.0
60.22
4.68%
4.68%
69
77.81
LT debtRM M
208.8
245.7
263.5
286.1
278.0
315.9
355.2
359.6
380.6
393.4
128.5
7.19%
6.77%
64
Cost of revenue
8.91%
1.00×
Operating expenses
8.90%
1.00×
Cash and investments
15.75%
Spread over hurdle
(4.19%)