48.78
RevenueRM M
60.53
63.55
67.14
72.02
75.53
77.91
81.35
86.07
91.23
97.77
53.03
5.30%
5.19%
29
20.52
Revenue growth%
14.96
12.61
12.12
11.46
11.43
13.99
16.60
18.78
21.15
19.98
21.71
18.78
14.47
18
13.55
Gross margin%
14.60
15.95
17.45
15.18
14.99
14.81
14.74
12.07
9.22
7.06
5.56
12.07
14.78
20
22.42
Operating margin%
11.98
12.33
14.83
14.27
14.86
13.86
14.02
13.47
15.16
17.64
15.33
14.02
14.15
25
12.63
Net margin%
29.96
31.72
29.94
27.91
26.16
28.39
27.04
29.60
27.50
25.57
8.34
27.50
28.15
77
17.55
P/E ratio (avg)x
29.53
30.40
32.62
35.62
39.44
42.29
48.26
55.77
61.42
59.56
13.67
55.77
40.86
47
24.37
EV/EBITx
19.98
17.24
17.16
14.68
13.05
12.46
12.84
10.89
10.67
9.452
20.82
10.89
12.95
22
15.01
FCF yield (avg)%
6.91
6.29
6.64
6.77
9.56
9.26
11.87
10.80
12.87
10.68
23.60
10.80
9.41
68
16.39
FCF margin%
16.61
17.56
18.39
17.23
16.56
18.25
19.21
21.51
21.89
23.86
28.69
21.51
18.32
84
1.405
FCF / Net incomex
0.331
0.337
0.408
0.406
0.402
0.405
0.421
0.485
0.494
0.591
0.847
0.485
0.407
16
19.61
ROIC%
4.25
5.48
6.21
4.65
7.64
6.07
3.91
4.43
5.40
7.05
2.28
5.40
5.44
89
5.63
Return on equity%
1.30
0.88
0.40
0.40
1.05
0.40
1.30
3.73
1.68
0.40
6.82
1.30
0.97
43
3.81
Return on assets%
18.90
16.20
18.30
18.20
18.90
17.55
15.61
13.40
15.05
12.75
23.55
15.05
16.88
31
0.05
EPSRM
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
6.58%
4.29%
—
29.62
EPS growth%
23.25
21.23
18.53
17.27
18.73
16.54
17.93
18.56
19.68
18.58
25.82
18.56
18.57
24
0.08
Bookvalue per shRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.02
3.67%
1.86%
—
0.07
FCF per shareRM
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.08
(2.15%)
(1.56%)
—
0.05
Dividend per shRM
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.06
0.06
0.08
8.95%
9.73%
—
9.95
Div yield (avg)%
15.24
13.85
14.08
17.03
17.91
18.78
20.60
21.15
22.83
20.54
15.56
20.60
18.34
43
18.87
Payout ratio%
2.93
5.63
7.15
9.64
9.06
7.93
6.89
7.73
7.98
10.96
25.61
7.93
7.83
69
0.510
Shares (diluted)B
0.790
0.896
0.962
1.116
1.220
1.312
1.353
1.547
1.765
1.725
0.505
7.17%
9.36%
61
29.81
Buyback yield%
22.16
20.12
20.18
21.46
22.16
20.76
20.77
19.59
20.69
23.49
11.49
20.76
20.77
70
1.020
D/E ratiox
1.294
1.304
1.114
1.052
0.940
0.928
0.831
0.712
0.759
0.668
0.294
0.759
0.934
37
82.97
Enterprise valueRM M
120.1
119.7
120.6
110.3
111.8
104.7
116.1
106.8
103.7
106.9
90.13
(0.89%)
(0.52%)
8
28.84
LT debtRM M
106.9
119.6
134.0
139.0
153.5
163.7
174.6
210.2
221.9
263.9
5.456
11.44%
11.31%
58
Cost of revenue
4.82%
0.97×
Operating expenses
5.61%
1.04×
Goodwill & intangibles
16.18%
Property and equipment
15.60%
Spread over hurdle
(1.71%)