57.23
RevenueRM M
156.1
170.7
184.0
195.3
213.3
225.8
238.5
259.8
277.5
304.6
60.28
7.39%
7.90%
30
9.85
Revenue growth%
27.51
27.41
27.12
26.87
29.23
29.06
27.50
25.04
26.00
25.35
12.15
26.00
27.27
41
25.03
Gross margin%
12.76
12.20
11.85
10.71
11.20
12.85
13.63
14.76
17.17
19.37
3.27
14.76
12.81
49
26.74
Operating margin%
8.44
5.82
7.83
6.19
8.31
6.85
5.14
7.50
8.34
7.36
12.08
7.36
7.43
57
16.19
Net margin%
9.52
7.61
4.73
4.81
6.34
5.78
5.96
6.30
7.47
9.99
23.29
6.30
6.32
79
32.29
P/E ratio (avg)x
8.521
8.919
8.875
8.164
7.215
7.847
7.402
6.734
5.788
5.870
21.00
6.734
7.625
72
14.11
EV/EBITx
24.46
27.77
30.60
31.23
29.40
29.63
28.65
28.07
28.47
28.30
21.09
28.47
28.56
30
8.25
FCF yield (avg)%
26.84
24.91
27.41
26.67
23.80
23.31
20.94
18.64
19.45
20.20
18.41
20.20
23.56
18
18.62
FCF margin%
6.63
9.51
6.58
8.51
8.25
5.65
5.34
5.58
5.92
5.45
15.26
5.58
6.25
5
0.897
FCF / Net incomex
0.506
0.601
0.695
0.775
0.898
0.915
0.933
0.947
1.045
1.049
0.242
0.947
0.906
43
29.81
ROIC%
6.74
9.46
9.04
10.05
10.51
8.71
9.30
8.70
9.60
6.79
15.43
8.71
9.17
41
16.10
Return on equity%
22.10
22.64
20.73
21.32
20.78
17.87
15.47
17.56
18.12
19.30
7.94
17.87
20.01
84
17.74
Return on assets%
14.56
17.23
17.62
16.31
15.61
14.81
13.29
12.19
9.38
7.62
20.06
12.19
14.68
27
0.28
EPSRM
0.37
0.40
0.46
0.50
0.60
0.69
0.73
0.83
0.84
0.86
0.28
7.18%
9.64%
—
29.46
EPS growth%
16.25
15.63
14.74
17.42
17.70
20.00
20.67
19.97
21.53
21.67
21.35
20.67
18.83
26
0.18
Bookvalue per shRM
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.20
4.29%
3.26%
—
0.13
FCF per shareRM
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.21
(0.85%)
1.79%
—
0.08
Dividend per shRM
0.11
0.10
0.12
0.12
0.12
0.12
0.14
0.15
0.16
0.15
0.26
4.41%
3.64%
—
9.78
Div yield (avg)%
21.22
20.04
19.22
20.40
18.25
18.91
18.56
20.19
22.29
25.06
23.43
20.19
20.12
23
19.60
Payout ratio%
5.60
7.52
8.07
8.33
6.75
7.45
5.26
6.61
5.65
4.19
23.57
5.65
6.68
35
0.738
Shares (diluted)B
1.208
1.375
1.398
1.603
1.737
2.080
2.300
2.760
2.977
3.276
0.715
13.53%
12.12%
39
8.88
Buyback yield%
8.14
9.79
11.33
11.51
11.23
14.03
12.74
15.32
18.25
20.46
28.98
15.32
12.13
38
1.707
D/E ratiox
2.381
2.697
3.162
3.091
3.602
4.177
3.998
4.690
4.786
5.520
1.640
4.690
3.800
58
142.9
Enterprise valueRM M
171.3
202.6
239.7
285.1
342.9
374.4
418.1
418.8
439.2
432.4
215.6
4.75%
10.29%
65
93.69
LT debtRM M
46.32
52.79
63.00
61.73
69.53
68.43
75.92
90.40
89.57
96.33
34.89
6.74%
8.56%
86
Cost of revenue
8.13%
1.02×
Operating expenses
7.95%
1.00×
Spread over hurdle
(3.68%)