29.34
RevenueRM M
61.92
65.73
70.46
74.93
79.26
82.20
86.26
90.61
97.57
102.1
32.76
5.20%
5.71%
53
19.83
Revenue growth%
16.23
14.20
16.31
17.16
16.19
16.29
16.89
17.97
19.91
17.87
5.39
17.87
16.60
16
8.92
Gross margin%
8.82
7.35
7.84
6.43
8.14
7.17
8.22
7.34
8.21
7.60
28.51
7.60
7.72
38
6.34
Operating margin%
20.13
17.24
16.32
14.10
14.05
15.36
16.03
13.99
14.61
17.40
13.92
15.36
15.70
48
29.82
Net margin%
18.59
18.89
16.37
14.91
15.57
16.21
16.21
18.14
20.21
19.80
21.79
18.14
17.25
31
22.62
P/E ratio (avg)x
26.05
24.52
24.32
23.07
24.90
24.92
25.63
27.15
26.01
27.38
15.74
26.01
25.28
49
23.75
EV/EBITx
12.82
14.18
12.74
11.34
11.52
10.85
11.92
11.70
12.01
11.05
27.61
11.70
11.81
67
21.58
FCF yield (avg)%
3.25
4.01
4.13
2.65
0.40
0.40
2.09
0.47
3.32
5.80
13.32
2.09
2.95
57
17.23
FCF margin%
12.13
14.70
13.30
16.09
17.10
17.11
18.24
20.40
17.63
20.41
20.57
18.24
17.11
52
1.122
FCF / Net incomex
2.099
2.360
2.723
2.637
2.978
2.853
2.777
3.313
3.528
4.164
0.286
3.313
2.815
42
3.28
ROIC%
6.96
7.26
7.12
8.21
8.36
7.10
5.36
3.19
4.31
2.89
9.44
4.31
7.03
83
20.32
Return on equity%
7.71
7.09
5.46
4.25
1.32
0.40
1.26
2.86
3.23
2.91
14.98
2.86
3.07
10
27.75
Return on assets%
7.79
6.51
6.84
5.79
7.52
9.60
7.14
9.24
11.53
12.35
15.64
9.60
7.65
62
0.06
EPSRM
0.12
0.13
0.15
0.17
0.18
0.21
0.22
0.25
0.29
0.29
0.06
10.08%
10.19%
—
24.93
EPS growth%
25.91
24.01
21.11
23.42
21.50
19.65
18.92
20.70
20.85
20.60
28.58
20.60
20.98
40
0.05
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
(0.61%)
1.89%
—
0.04
FCF per shareRM
0.11
0.12
0.13
0.15
0.17
0.18
0.20
0.23
0.24
0.25
0.07
7.71%
7.87%
—
0.01
Dividend per shRM
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(4.08%)
(3.77%)
—
29.44
Div yield (avg)%
14.90
12.34
11.37
8.60
7.84
10.28
12.49
12.28
11.71
12.97
13.92
12.28
11.99
32
26.37
Payout ratio%
27.77
27.91
26.37
24.05
23.68
21.45
18.84
18.90
20.17
22.14
12.91
20.17
22.91
19
734.3
Shares (diluted)M
696.5
793.1
778.5
781.9
794.4
870.2
851.8
908.5
850.5
783.3
725.4
(0.28%)
2.38%
24
13.72
Buyback yield%
13.19
15.76
15.56
15.10
17.57
17.17
16.81
19.73
16.81
18.92
13.87
17.17
16.81
80
1.631
D/E ratiox
0.736
0.832
0.849
0.858
0.940
1.077
1.207
1.166
1.347
1.440
1.297
1.207
1.008
79
31.23
Enterprise valueRM M
133.7
147.3
155.1
157.8
161.2
187.8
217.5
219.8
211.2
219.1
101.7
6.33%
5.63%
59
106.1
LT debtRM M
36.55
39.23
41.93
48.51
54.91
56.35
63.68
71.52
69.56
74.04
88.36
6.16%
7.44%
29
Cost of revenue
5.71%
1.00×
Operating expenses
6.30%
1.06×
Property and equipment
17.81%
Spread over hurdle
(3.80%)