13.15
RevenueRM M
126.5
131.5
133.7
136.4
142.7
145.7
152.7
159.2
159.7
162.0
14.50
2.57%
2.51%
13
12.16
Revenue growth%
6.75
9.21
10.48
9.03
11.60
9.09
9.24
10.53
9.56
7.43
27.77
9.24
9.23
43
8.56
Gross margin%
9.79
9.65
7.13
9.77
11.72
14.49
12.78
11.13
12.31
15.15
14.73
12.78
11.43
9
15.36
Operating margin%
5.76
8.23
11.04
13.66
14.44
13.66
14.12
15.89
13.39
13.98
27.02
13.98
13.66
18
29.51
Net margin%
11.26
10.21
9.04
11.26
10.28
12.88
10.30
11.29
8.48
11.05
11.13
11.05
10.68
78
33.47
P/E ratio (avg)x
26.78
30.48
34.22
31.85
32.93
33.64
37.63
39.80
40.14
42.28
19.22
39.80
33.93
32
22.94
EV/EBITx
11.70
11.22
12.30
12.82
11.35
12.30
12.02
10.71
10.01
10.76
11.08
10.76
11.52
70
7.79
FCF yield (avg)%
13.08
10.86
12.11
10.56
8.35
5.63
8.51
7.40
10.23
9.37
3.77
8.51
9.80
55
9.83
FCF margin%
26.76
23.97
22.80
20.59
20.74
18.39
19.66
20.95
22.29
23.18
27.36
20.95
21.62
93
1.475
FCF / Net incomex
0.172
0.157
0.142
0.148
0.147
0.139
0.148
0.158
0.149
0.143
0.712
0.148
0.148
95
25.22
ROIC%
21.86
19.22
20.64
23.56
21.39
18.79
17.87
17.67
18.20
20.88
21.57
18.20
19.93
81
17.83
Return on equity%
23.24
21.65
19.80
20.32
21.89
23.65
25.90
24.55
23.30
20.85
27.17
23.65
22.57
92
7.99
Return on assets%
22.08
19.15
21.98
19.19
17.26
17.39
15.28
12.40
10.76
8.70
7.56
12.40
17.33
49
0.10
EPSRM
0.07
0.07
0.08
0.07
0.08
0.08
0.10
0.09
0.09
0.09
0.10
4.31%
4.47%
—
13.58
EPS growth%
21.90
22.16
20.10
18.18
17.72
15.24
16.89
17.67
18.74
21.45
16.19
17.67
18.46
74
0.02
Bookvalue per shRM
0.10
0.11
0.12
0.13
0.13
0.14
0.13
0.14
0.15
0.16
0.07
4.09%
4.63%
—
0.02
FCF per shareRM
0.08
0.08
0.08
0.08
0.07
0.06
0.07
0.07
0.07
0.06
0.04
(1.44%)
(3.41%)
—
0.03
Dividend per shRM
0.04
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.08
(6.27%)
(6.20%)
—
19.46
Div yield (avg)%
10.62
10.48
12.02
9.07
9.21
9.03
10.96
9.79
8.45
8.57
20.24
9.03
9.50
89
9.45
Payout ratio%
27.72
26.64
29.55
27.35
27.60
25.29
27.08
28.22
26.79
27.61
22.99
27.08
27.48
68
0.713
Shares (diluted)B
0.821
0.914
0.901
0.981
1.031
1.155
1.267
1.370
1.510
1.654
0.704
9.92%
7.95%
17
2.12
Buyback yield%
9.18
9.13
6.78
8.63
9.84
11.99
13.65
15.74
16.77
18.38
5.21
15.74
10.91
41
1.377
D/E ratiox
0.821
0.836
0.817
0.845
0.785
0.855
0.802
0.801
0.858
0.920
1.031
0.855
0.828
84
92.08
Enterprise valueRM M
79.59
90.17
105.7
112.5
115.8
119.9
129.2
149.7
167.6
165.5
14.42
7.40%
7.93%
13
95.51
LT debtRM M
31.41
29.73
29.87
32.65
31.21
32.30
33.06
34.37
34.72
35.32
59.76
2.50%
2.32%
11
Cost of revenue
2.94%
1.04×
Operating expenses
1.98%
0.95×
Goodwill & intangibles
14.52%
Spread over hurdle
20.35%