195.9
RevenueRM M
98.50
107.9
116.3
128.2
138.8
148.8
158.0
173.6
184.5
201.1
207.2
7.70%
8.51%
56
8.98
Revenue growth%
20.58
23.53
24.48
22.96
20.12
21.51
20.02
18.89
19.32
20.47
13.27
20.02
20.53
79
2.17
Gross margin%
33.10
34.07
33.32
35.38
36.28
34.93
35.65
38.54
40.00
42.68
8.24
38.54
35.51
82
12.47
Operating margin%
20.32
18.28
15.37
16.46
14.58
17.40
16.84
19.42
20.26
22.89
4.79
19.42
17.84
95
27.12
Net margin%
5.00
2.17
2.94
5.54
3.00
2.89
2.12
2.96
3.69
3.22
5.09
2.96
2.98
9
14.79
P/E ratio (avg)x
56.91
56.22
58.09
56.28
62.46
73.33
81.63
86.05
95.78
97.75
33.38
86.05
67.89
37
20.71
EV/EBITx
31.19
29.78
29.23
31.74
32.51
30.72
27.29
24.85
22.17
22.44
24.95
24.85
29.50
56
7.13
FCF yield (avg)%
21.59
19.51
21.85
21.51
18.79
16.80
16.58
14.45
16.78
15.10
23.07
16.58
17.79
16
29.87
FCF margin%
12.79
9.97
11.25
9.62
6.63
9.30
7.47
4.99
5.80
6.43
16.93
6.43
8.38
71
0.172
FCF / Net incomex
0.717
0.674
0.602
0.597
0.620
0.598
0.554
0.500
0.530
0.550
0.177
0.550
0.597
15
2.77
ROIC%
1.48
0.40
0.40
0.40
0.40
1.37
2.83
1.06
0.40
0.40
10.21
1.06
0.40
80
20.17
Return on equity%
3.32
0.46
0.40
2.65
3.93
4.89
3.32
4.34
6.19
6.67
20.97
4.89
3.62
38
18.45
Return on assets%
24.74
22.43
20.06
18.63
18.32
19.17
19.88
18.30
19.84
20.64
5.40
19.84
19.86
30
0.03
EPSRM
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
(4.54%)
(4.86%)
—
3.62
EPS growth%
24.20
22.20
22.42
23.69
22.80
24.94
23.04
24.26
21.35
18.75
26.19
23.04
22.92
46
0.02
Bookvalue per shRM
0.07
0.07
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.08
3.86%
2.08%
—
0.06
FCF per shareRM
0.08
0.09
0.10
0.11
0.10
0.12
0.11
0.11
0.11
0.11
0.08
0.85%
3.89%
—
0.06
Dividend per shRM
0.12
0.13
0.13
0.15
0.16
0.16
0.19
0.23
0.25
0.27
0.07
11.39%
9.73%
—
3.46
Div yield (avg)%
31.33
28.99
28.84
26.71
28.83
27.03
24.16
23.73
21.74
19.67
8.81
23.73
26.87
89
16.01
Payout ratio%
6.49
4.41
4.74
4.59
6.57
5.87
3.99
6.01
6.69
6.27
10.20
6.01
5.94
36
550.8
Shares (diluted)M
561.7
525.1
600.1
678.0
663.1
735.5
686.5
685.4
662.5
725.0
555.0
1.80%
2.38%
10
23.19
Buyback yield%
26.84
26.60
29.12
32.11
34.00
35.64
36.37
37.30
35.13
34.34
18.07
35.64
34.17
47
1.283
D/E ratiox
1.616
1.551
1.660
1.715
1.755
1.984
2.145
2.205
2.111
2.232
0.785
2.145
1.870
91
108.2
Enterprise valueRM M
164.1
169.1
193.5
228.7
229.9
266.8
308.4
344.0
343.8
356.5
94.99
9.17%
9.86%
9
114.0
LT debtRM M
63.41
66.55
67.19
71.36
75.49
71.78
65.80
67.72
58.80
62.36
90.14
(3.75%)
0.45%
20
Cost of revenue
8.51%
1.00×
Operating expenses
8.05%
0.96×
Goodwill & intangibles
19.90%
Spread over hurdle
20.58%