28.19
RevenueRM M
134.9
146.0
155.0
171.6
182.8
200.3
215.3
236.9
255.8
272.8
30.88
8.34%
8.23%
84
25.98
Revenue growth%
7.88
8.83
8.11
5.80
5.40
6.96
8.84
11.13
9.35
7.40
27.83
8.84
7.99
29
17.72
Gross margin%
18.23
18.17
15.97
16.77
16.90
17.15
17.13
19.83
21.89
22.11
3.13
19.83
17.66
21
2.23
Operating margin%
18.16
19.15
21.28
19.27
16.97
16.54
15.08
14.57
12.88
11.82
21.81
14.57
16.76
36
13.69
Net margin%
10.40
10.95
8.38
10.55
8.41
11.27
12.53
14.95
12.65
14.10
6.02
12.65
11.11
63
36.30
P/E ratio (avg)x
39.49
36.50
33.41
31.84
32.97
31.29
29.26
33.20
32.84
35.98
16.90
32.84
33.08
63
25.02
EV/EBITx
16.77
16.51
16.32
13.84
14.21
12.99
12.85
12.95
13.16
13.71
13.61
12.99
13.77
60
18.90
FCF yield (avg)%
17.50
18.28
19.39
17.70
18.53
19.66
22.18
24.35
27.08
25.10
17.32
24.35
19.52
14
12.78
FCF margin%
7.11
4.94
2.51
2.14
0.69
0.40
1.41
0.40
0.40
1.37
18.25
0.40
1.39
50
0.262
FCF / Net incomex
0.464
0.452
0.456
0.396
0.379
0.366
0.339
0.353
0.351
0.374
1.150
0.353
0.376
28
9.90
ROIC%
6.89
6.27
4.47
2.62
2.38
2.25
3.68
3.42
5.93
5.17
18.05
3.68
4.08
88
4.91
Return on equity%
23.34
24.32
23.90
23.96
23.53
24.15
25.01
24.09
26.78
26.25
5.25
25.01
24.12
40
7.71
Return on assets%
4.15
2.53
0.77
1.19
0.40
0.40
0.40
2.34
3.23
0.94
25.40
0.94
1.07
82
0.04
EPSRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.04
(2.60%)
(0.19%)
—
23.83
EPS growth%
19.06
17.40
18.87
19.83
18.23
20.91
19.28
18.63
19.56
19.61
17.20
19.56
19.17
53
0.02
Bookvalue per shRM
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
1.01%
0.77%
—
0.06
FCF per shareRM
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.05
2.71%
1.89%
—
0.08
Dividend per shRM
0.07
0.08
0.08
0.09
0.10
0.11
0.13
0.15
0.17
0.19
0.02
13.57%
10.30%
—
11.27
Div yield (avg)%
14.74
13.31
12.76
14.56
15.45
17.47
15.91
14.02
15.19
18.16
15.45
15.91
14.96
71
22.57
Payout ratio%
18.15
16.76
16.51
18.15
15.86
18.12
18.48
20.87
22.42
21.91
26.44
20.87
18.15
93
2.257
Shares (diluted)B
2.415
2.463
2.222
2.336
2.595
2.523
2.636
2.590
2.917
3.016
2.280
3.05%
2.37%
69
18.29
Buyback yield%
12.00
13.99
12.22
13.60
13.58
13.72
15.27
15.85
14.44
13.38
9.55
14.44
13.66
40
0.958
D/E ratiox
1.123
1.277
1.406
1.458
1.553
1.494
1.677
1.680
1.676
1.780
1.214
1.677
1.523
36
141.9
Enterprise valueRM M
115.8
129.4
127.9
134.2
145.5
141.3
140.8
144.0
165.1
161.3
179.0
2.07%
2.74%
27
63.02
LT debtRM M
93.23
93.29
89.74
84.28
83.48
91.75
100.4
100.2
106.3
117.8
37.58
7.13%
2.14%
16
Cost of revenue
8.31%
1.01×
Operating expenses
8.46%
1.02×
Property and equipment
17.50%
Goodwill & intangibles
17.09%
Spread over hurdle
(2.10%)