81.32
RevenueRM M
54.88
59.01
61.88
64.71
67.63
72.67
77.94
80.79
85.30
91.98
90.86
6.35%
5.96%
13
22.11
Revenue growth%
13.29
13.21
14.94
14.77
11.79
10.73
9.80
10.43
12.26
12.45
19.34
10.73
12.35
19
7.97
Gross margin%
6.25
5.45
2.50
3.41
1.38
4.07
4.32
1.77
0.40
0.40
26.99
1.77
2.96
17
6.83
Operating margin%
8.19
8.10
8.74
8.42
7.81
5.97
5.05
6.25
7.72
10.23
25.25
6.25
7.96
55
17.70
Net margin%
4.32
6.49
5.10
2.73
0.97
0.40
2.39
2.63
4.72
7.69
11.67
2.63
3.53
22
8.859
P/E ratio (avg)x
29.18
28.38
25.83
25.03
26.37
25.95
23.50
24.48
23.17
23.46
33.54
23.50
25.43
33
21.41
EV/EBITx
34.52
32.74
32.39
34.86
32.51
34.16
33.64
35.49
37.27
33.14
16.87
34.16
33.90
80
13.03
FCF yield (avg)%
30.38
27.74
28.81
27.35
28.53
26.83
25.27
27.87
26.10
23.22
25.99
26.10
27.55
55
27.87
FCF margin%
26.53
28.31
27.00
26.33
28.20
27.92
30.77
29.26
27.41
28.00
18.56
28.00
27.96
90
0.523
FCF / Net incomex
0.927
0.849
0.885
0.997
0.923
1.019
1.020
1.052
1.142
1.262
0.488
1.052
1.008
79
22.76
ROIC%
12.78
12.92
11.63
9.87
9.39
10.50
11.48
11.90
10.67
9.23
22.53
10.67
11.07
35
9.03
Return on equity%
16.70
18.65
16.85
16.57
17.41
14.69
14.93
12.57
12.88
12.79
14.40
12.88
15.75
35
22.96
Return on assets%
16.55
18.40
16.84
14.54
16.70
15.14
12.90
15.81
12.93
10.09
11.45
12.93
15.48
24
0.18
EPSRM
0.28
0.32
0.35
0.40
0.39
0.41
0.41
0.45
0.52
0.63
0.19
9.91%
10.42%
—
26.57
EPS growth%
18.62
20.82
18.01
19.16
20.95
23.41
24.46
22.40
20.44
18.34
27.86
22.40
20.63
26
0.11
Bookvalue per shRM
0.22
0.26
0.28
0.28
0.33
0.34
0.34
0.36
0.39
0.40
0.11
3.69%
6.46%
—
0.03
FCF per shareRM
0.12
0.12
0.13
0.15
0.16
0.18
0.19
0.20
0.23
0.23
0.16
7.65%
8.06%
—
0.13
Dividend per shRM
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.15
3.50%
5.51%
—
17.47
Div yield (avg)%
10.98
12.32
12.46
14.92
17.16
14.24
12.41
13.67
11.04
8.15
22.09
12.41
12.44
63
3.69
Payout ratio%
0.40
2.79
0.68
1.86
3.46
0.68
0.40
2.97
3.03
3.72
9.42
2.97
2.33
7
128.0
Shares (diluted)M
173.6
168.6
196.1
221.5
238.8
278.7
314.5
347.7
356.7
363.7
128.1
8.78%
8.68%
8
21.16
Buyback yield%
16.34
18.12
17.24
18.41
18.48
21.16
23.15
22.91
21.54
20.39
9.83
21.54
19.44
94
0.257
D/E ratiox
0.373
0.358
0.314
0.298
0.305
0.303
0.329
0.292
0.269
0.234
0.799
0.292
0.304
29
84.79
Enterprise valueRM M
32.33
36.33
40.41
41.45
40.95
45.68
46.49
53.00
49.59
47.67
77.93
3.09%
4.90%
89
83.71
LT debtRM M
41.87
45.12
41.30
39.60
43.80
40.23
38.32
41.76
43.35
47.81
60.73
1.77%
0.27%
11
Cost of revenue
5.84%
0.99×
Operating expenses
6.18%
1.02×
Cash and investments
16.65%
Spread over hurdle
26.21%