371.8
RevenueRM M
392.4
405.0
434.4
448.3
464.1
489.7
527.3
557.3
594.8
636.7
408.4
6.53%
5.53%
85
28.88
Revenue growth%
21.57
22.38
23.42
20.73
21.23
22.19
22.57
20.20
21.78
24.18
24.81
22.19
21.99
57
12.05
Gross margin%
12.42
9.68
11.69
13.09
15.63
17.34
14.49
13.68
14.80
15.57
23.12
14.80
14.08
16
29.55
Operating margin%
15.66
14.27
11.34
10.16
9.09
6.95
5.45
5.65
6.04
8.42
19.46
6.04
8.76
46
8.22
Net margin%
8.60
11.33
13.68
14.62
12.73
10.09
9.70
7.91
5.39
7.95
9.02
7.95
9.89
23
31.10
P/E ratio (avg)x
5.316
5.029
4.791
4.634
4.540
4.601
4.765
4.176
4.470
4.214
14.55
4.470
4.617
68
10.54
EV/EBITx
45.31
49.34
49.01
56.67
62.09
72.60
76.19
76.85
86.34
94.98
12.24
76.85
67.35
88
17.29
FCF yield (avg)%
19.51
19.28
16.99
16.00
14.23
12.37
13.24
11.70
14.24
13.25
20.10
13.24
14.23
80
25.65
FCF margin%
9.63
11.40
12.36
12.45
10.21
9.96
7.71
6.61
8.66
7.15
25.07
7.71
9.80
19
1.475
FCF / Net incomex
1.323
1.257
1.207
1.253
1.316
1.290
1.113
1.029
0.981
0.921
1.103
1.029
1.230
65
14.57
ROIC%
6.65
9.61
9.08
10.13
10.64
8.35
6.70
6.83
4.40
3.35
27.39
6.70
7.59
43
10.91
Return on equity%
1.30
0.40
1.37
2.08
0.40
2.98
4.81
5.45
3.12
5.50
18.46
4.81
2.53
73
17.58
Return on assets%
10.72
9.12
8.23
9.98
12.72
12.60
15.10
13.80
15.66
14.33
3.21
14.33
12.66
43
0.04
EPSRM
0.07
0.07
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.04
(0.52%)
(0.80%)
—
21.26
EPS growth%
11.86
10.60
8.89
8.10
6.44
4.06
2.74
5.40
8.05
10.90
17.94
5.40
8.07
42
0.06
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.06
(0.91%)
0.30%
—
0.04
FCF per shareRM
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.05
0.06
0.05
11.02%
12.57%
—
0.03
Dividend per shRM
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.07
0.08
0.02
9.61%
7.66%
—
16.03
Div yield (avg)%
18.90
17.02
15.43
16.29
17.38
18.61
17.74
19.34
21.84
22.64
13.77
19.34
18.18
24
9.20
Payout ratio%
20.87
20.97
19.64
17.58
17.11
16.60
15.48
15.89
18.01
18.17
25.68
16.60
17.80
66
2.408
Shares (diluted)B
4.203
4.538
4.995
5.108
5.733
5.920
6.858
7.535
8.482
9.160
2.442
9.82%
9.09%
11
21.64
Buyback yield%
12.05
14.35
13.93
15.63
13.73
16.58
15.75
15.94
14.24
11.63
19.75
15.75
14.29
48
0.808
D/E ratiox
2.161
2.202
2.377
2.141
1.908
1.702
1.626
1.637
1.756
1.663
0.184
1.663
1.832
62
289.8
Enterprise valueRM M
287.1
263.3
254.3
275.2
285.0
287.2
255.1
255.5
277.2
263.9
151.9
(1.53%)
0.09%
12
509.4
LT debtRM M
121.6
134.2
131.4
128.7
135.6
132.0
131.1
121.9
107.9
100.4
625.1
(5.84%)
(1.80%)
51
Cost of revenue
5.97%
1.04×
Operating expenses
5.25%
0.97×
Property and equipment
19.22%
Cash and investments
17.34%
Goodwill & intangibles
16.94%
Spread over hurdle
32.92%