52.29
RevenueRM M
103.3
106.0
109.1
111.7
117.2
121.0
129.2
133.5
142.9
147.8
57.18
4.75%
4.01%
43
3.06
Revenue growth%
11.50
13.49
11.55
11.78
11.33
9.68
9.27
9.58
11.80
10.60
6.90
9.68
11.42
50
25.57
Gross margin%
16.23
18.59
16.94
15.20
13.77
14.43
16.89
19.20
19.15
22.06
20.85
19.15
16.92
6
12.42
Operating margin%
11.72
13.13
15.10
18.06
17.52
15.97
17.08
17.65
17.06
16.51
15.61
17.06
16.78
46
12.86
Net margin%
20.23
21.73
23.34
25.13
22.68
24.36
24.71
23.90
25.60
24.22
2.25
24.36
24.06
72
10.11
P/E ratio (avg)x
8.301
7.717
7.842
8.067
7.799
7.567
7.744
7.775
7.879
7.593
30.76
7.744
7.787
82
30.81
EV/EBITx
30.68
29.77
29.02
31.85
35.18
40.03
41.26
47.16
43.75
49.83
27.68
43.75
37.61
63
5.30
FCF yield (avg)%
34.56
36.11
33.11
31.34
29.85
30.67
28.73
28.18
26.97
28.21
12.39
28.21
30.26
70
28.94
FCF margin%
14.57
15.83
17.88
19.54
17.26
19.12
16.39
18.02
17.67
16.61
26.18
17.67
17.47
35
0.173
FCF / Net incomex
1.642
1.733
1.858
1.985
1.780
1.631
1.437
1.370
1.242
1.169
0.962
1.370
1.636
76
28.07
ROIC%
15.46
12.70
11.72
11.84
14.39
12.12
12.71
10.12
10.81
8.74
20.29
10.81
11.98
34
24.33
Return on equity%
0.40
0.40
1.41
3.54
4.46
3.28
1.58
1.14
0.40
0.40
19.43
1.14
1.28
35
18.56
Return on assets%
16.31
19.28
20.50
21.15
20.60
18.36
21.06
18.29
18.01
19.14
3.46
18.36
19.21
57
0.09
EPSRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.09
1.43%
1.78%
—
10.01
EPS growth%
26.72
26.04
28.18
28.64
30.86
32.96
31.21
33.06
33.86
35.20
18.52
33.06
31.04
38
0.06
Bookvalue per shRM
0.07
0.08
0.10
0.12
0.14
0.15
0.15
0.16
0.17
0.17
0.03
5.23%
8.91%
—
0.05
FCF per shareRM
0.08
0.09
0.11
0.10
0.10
0.11
0.12
0.13
0.14
0.16
0.03
9.58%
8.18%
—
0.04
Dividend per shRM
0.05
0.06
0.05
0.05
0.06
0.05
0.05
0.05
0.06
0.06
0.09
(0.06%)
0.62%
—
29.70
Div yield (avg)%
17.19
15.53
18.41
19.92
18.58
16.17
18.87
18.50
17.33
15.24
23.69
17.33
17.87
83
15.42
Payout ratio%
16.65
18.41
18.94
20.84
19.40
18.84
21.81
23.69
26.39
26.08
11.09
23.69
20.12
29
568.1
Shares (diluted)M
486.2
500.1
485.1
447.2
464.8
411.5
400.3
417.3
364.8
315.5
550.1
(7.45%)
(5.44%)
18
3.05
Buyback yield%
15.06
17.87
15.67
17.42
17.66
16.70
16.95
18.42
20.88
21.38
21.83
18.42
17.54
44
1.146
D/E ratiox
1.482
1.544
1.481
1.385
1.183
1.224
1.207
1.169
0.987
0.879
1.539
1.169
1.216
23
78.22
Enterprise valueRM M
28.93
29.49
29.37
30.26
33.55
30.60
30.82
32.62
35.63
36.60
24.94
1.75%
2.96%
25
56.91
LT debtRM M
176.9
175.8
190.9
222.8
258.7
272.5
317.1
381.0
449.1
505.6
112.9
14.34%
10.80%
62
Cost of revenue
4.21%
1.02×
Operating expenses
4.25%
1.02×
Property and equipment
16.82%
Cash and investments
16.71%
Spread over hurdle
33.47%