78.05
RevenueRM M
87.09
96.10
106.3
116.0
125.6
137.2
151.0
166.4
178.9
191.8
85.67
8.84%
9.29%
8
14.01
Revenue growth%
13.22
13.98
11.71
10.55
9.37
7.68
6.50
6.05
4.86
6.37
25.63
6.37
8.53
44
10.51
Gross margin%
20.45
20.88
20.65
19.59
19.34
17.41
17.08
19.77
18.08
16.39
15.05
17.41
19.47
91
5.13
Operating margin%
7.17
9.93
10.59
11.21
9.04
7.23
4.46
5.38
8.13
5.56
4.45
5.56
7.68
82
8.41
Net margin%
18.35
17.46
14.81
15.07
15.12
13.99
16.96
17.43
17.37
16.41
28.43
16.96
16.68
77
9.637
P/E ratio (avg)x
18.23
16.15
15.57
14.11
13.57
12.92
11.43
11.24
12.29
10.91
28.91
11.43
13.24
57
13.01
EV/EBITx
39.94
44.73
43.50
48.76
49.36
54.67
52.85
56.34
55.91
65.01
7.891
55.91
51.10
30
5.49
FCF yield (avg)%
21.84
24.36
27.09
26.15
28.86
27.77
25.54
28.51
30.21
28.96
13.69
28.51
27.43
23
24.41
FCF margin%
8.73
8.43
8.62
8.78
7.54
5.62
6.26
4.85
4.81
7.21
14.60
5.62
7.38
37
1.549
FCF / Net incomex
0.294
0.312
0.315
0.365
0.346
0.371
0.412
0.430
0.416
0.445
0.432
0.416
0.368
60
29.02
ROIC%
19.35
19.63
19.20
19.03
17.34
15.06
17.94
20.81
23.37
21.95
23.78
20.81
19.28
63
13.67
Return on equity%
8.93
6.55
5.48
7.00
8.04
8.38
8.53
6.38
6.00
7.63
13.48
7.63
7.31
92
27.97
Return on assets%
10.61
11.05
11.44
9.93
11.18
10.12
13.10
14.35
13.91
10.96
29.24
13.10
11.11
81
0.01
EPSRM
0.05
0.06
0.08
0.08
0.09
0.10
0.10
0.12
0.12
0.13
0.01
7.52%
10.49%
—
10.16
EPS growth%
32.17
32.84
35.26
37.51
35.90
38.79
36.73
38.96
39.67
37.68
22.49
38.79
37.12
20
0.04
Bookvalue per shRM
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.01
9.75%
6.95%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
8.09%
4.35%
—
0.05
Dividend per shRM
0.04
0.04
0.04
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.05
3.98%
7.51%
—
6.83
Div yield (avg)%
11.86
11.98
14.60
16.46
17.35
19.80
19.86
21.09
19.83
19.54
8.72
19.83
18.45
74
11.63
Payout ratio%
4.91
6.80
8.34
11.30
10.94
9.48
11.04
12.56
15.14
14.14
27.20
12.56
10.99
67
1.025
Shares (diluted)B
1.408
1.393
1.345
1.348
1.558
1.539
1.809
1.748
2.032
2.375
1.065
8.80%
6.54%
26
14.78
Buyback yield%
29.26
27.47
28.82
27.05
24.27
21.80
24.12
25.41
27.85
29.46
3.48
25.41
27.26
66
0.226
D/E ratiox
1.892
2.123
2.200
2.146
2.364
2.618
2.572
2.562
2.700
2.626
0.517
2.618
2.463
36
59.27
Enterprise valueRM M
153.4
164.4
192.3
185.3
194.0
209.8
234.5
221.2
213.2
236.4
89.45
4.03%
4.58%
43
100.4
LT debtRM M
95.53
102.7
106.4
101.2
97.69
91.23
91.38
90.64
96.45
88.79
100.3
(1.89%)
(0.36%)
79
Cost of revenue
9.42%
1.01×
Operating expenses
9.49%
1.02×
Cash and investments
21.66%
Spread over hurdle
(4.13%)