107.5
RevenueRM M
52.70
57.37
62.60
68.48
72.86
79.50
85.79
93.15
101.7
110.6
119.6
8.70%
8.37%
55
10.91
Revenue growth%
24.02
24.12
24.53
22.40
24.98
25.23
28.19
28.92
27.27
30.21
14.74
28.19
25.10
26
10.44
Gross margin%
6.77
7.63
6.95
7.43
6.72
6.90
6.44
5.99
3.80
5.86
20.69
5.99
6.74
84
15.17
Operating margin%
22.17
23.41
21.05
22.22
22.16
21.60
19.69
19.05
17.95
20.58
6.26
19.69
21.32
80
9.91
Net margin%
15.48
16.86
17.71
19.58
21.94
23.87
25.43
23.06
21.82
20.25
9.75
23.06
21.03
61
21.49
P/E ratio (avg)x
26.76
24.53
23.31
22.91
25.09
24.46
26.10
29.51
27.96
31.34
6.850
27.96
25.59
37
19.03
EV/EBITx
35.95
33.06
31.89
35.13
32.00
35.57
35.76
33.73
33.45
32.99
34.83
33.73
33.59
37
24.96
FCF yield (avg)%
10.56
11.65
11.04
9.01
7.86
10.61
10.04
9.52
11.07
13.70
14.62
10.61
10.59
75
10.22
FCF margin%
12.32
9.54
9.47
8.24
8.50
7.95
9.79
9.93
11.99
11.71
29.64
9.93
9.66
36
0.409
FCF / Net incomex
1.304
1.211
1.271
1.385
1.478
1.632
1.539
1.722
1.666
1.628
0.335
1.632
1.508
28
23.17
ROIC%
23.07
22.38
19.47
17.62
19.88
16.93
15.81
16.84
18.65
18.37
29.02
16.93
18.51
46
21.21
Return on equity%
14.64
13.31
11.60
14.51
16.87
13.98
15.44
18.30
16.31
14.26
27.15
15.44
14.57
52
21.09
Return on assets%
27.63
27.96
27.64
28.91
27.81
28.02
29.99
32.81
32.86
33.91
10.78
32.81
28.47
47
0.11
EPSRM
0.08
0.08
0.09
0.08
0.09
0.10
0.10
0.12
0.12
0.13
0.12
7.83%
5.13%
—
9.46
EPS growth%
22.18
23.47
25.13
25.83
25.24
24.63
25.01
27.64
27.35
29.00
8.90
27.35
25.19
58
0.02
Bookvalue per shRM
0.10
0.11
0.12
0.14
0.16
0.17
0.17
0.19
0.18
0.20
0.07
4.93%
8.55%
—
0.05
FCF per shareRM
0.06
0.06
0.07
0.08
0.10
0.10
0.11
0.12
0.14
0.15
0.10
9.01%
11.07%
—
0.06
Dividend per shRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.09
3.50%
2.41%
—
20.95
Div yield (avg)%
24.12
23.88
23.94
22.63
21.71
21.29
20.10
19.30
21.15
23.47
27.86
21.15
22.17
17
6.43
Payout ratio%
1.36
0.40
0.40
1.60
4.32
6.05
3.11
0.40
3.14
2.40
7.26
3.11
2.00
73
516.7
Shares (diluted)M
647.0
612.3
634.0
701.9
698.9
665.0
639.9
673.1
751.5
752.4
520.7
1.49%
1.77%
24
12.39
Buyback yield%
5.97
4.51
5.78
3.69
2.57
2.04
2.86
5.78
3.40
2.34
21.77
2.86
3.55
83
0.954
D/E ratiox
0.344
0.348
0.365
0.346
0.329
0.326
0.349
0.360
0.357
0.399
0.687
0.357
0.348
31
49.29
Enterprise valueRM M
92.27
84.07
84.60
95.01
100.1
97.62
95.65
106.4
117.4
120.4
18.57
3.77%
3.52%
88
76.79
LT debtRM M
35.73
35.22
33.07
38.31
38.13
43.03
46.13
43.29
49.23
55.13
85.64
7.65%
5.39%
83
Cost of revenue
8.32%
0.99×
Operating expenses
7.94%
0.96×
Property and equipment
15.58%
Spread over hurdle
43.42%