14.31
RevenueRM M
47.43
51.89
55.78
59.67
64.24
70.00
76.11
80.78
88.21
96.66
15.20
8.52%
8.11%
53
10.01
Revenue growth%
6.29
4.11
4.37
5.40
4.29
4.65
1.83
0.66
0.40
1.13
12.55
1.13
4.20
15
9.13
Gross margin%
13.66
12.51
15.38
13.00
11.64
11.58
12.63
14.73
16.87
19.50
16.94
14.73
13.33
17
12.60
Operating margin%
0.74
0.40
0.91
0.40
0.90
3.59
1.66
3.65
3.94
3.65
29.28
3.65
1.28
92
7.72
Net margin%
26.95
26.82
25.09
27.55
28.51
27.84
28.49
29.08
28.86
26.60
20.08
28.49
27.70
54
28.77
P/E ratio (avg)x
25.55
27.85
30.15
31.96
34.78
32.35
33.75
31.54
35.60
36.43
27.09
33.75
32.16
72
33.69
EV/EBITx
11.29
11.89
11.33
12.54
12.79
13.40
14.72
16.75
19.45
20.64
9.387
16.75
13.09
36
2.60
FCF yield (avg)%
20.42
23.34
25.87
22.92
23.18
22.23
22.46
21.28
23.17
24.15
24.79
22.46
23.05
33
20.48
FCF margin%
19.31
21.74
23.66
22.28
19.35
22.32
24.01
25.15
24.01
23.62
27.21
24.01
22.97
54
0.465
FCF / Net incomex
0.558
0.488
0.419
0.402
0.400
0.396
0.396
0.386
0.334
0.297
1.381
0.386
0.398
24
6.90
ROIC%
3.09
1.63
0.40
0.40
0.40
0.94
0.40
0.40
2.47
2.80
14.56
0.94
0.67
48
4.28
Return on equity%
7.46
9.04
11.91
14.64
14.71
17.24
15.88
13.47
14.01
15.56
9.94
15.56
14.32
65
22.48
Return on assets%
20.42
20.52
22.52
19.99
20.70
18.95
17.07
18.85
17.86
19.96
14.66
18.85
19.98
54
0.43
EPSRM
0.61
0.65
0.66
0.61
0.53
0.52
0.54
0.48
0.47
0.51
0.45
(0.96%)
(1.36%)
—
9.12
EPS growth%
15.29
16.19
13.75
13.51
14.59
17.33
14.35
14.18
16.49
16.42
3.36
16.42
14.94
40
0.27
Bookvalue per shRM
0.14
0.15
0.16
0.15
0.15
0.14
0.15
0.15
0.15
0.17
0.15
2.46%
1.93%
—
0.51
FCF per shareRM
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.18
(6.84%)
(7.13%)
—
0.34
Dividend per shRM
0.36
0.33
0.32
0.33
0.34
0.31
0.33
0.34
0.37
0.41
0.26
4.05%
2.90%
—
25.31
Div yield (avg)%
20.36
22.03
23.69
22.11
20.50
21.52
19.07
19.26
21.51
22.13
15.69
21.51
21.51
62
11.49
Payout ratio%
30.98
28.25
28.73
26.73
25.42
26.54
28.67
26.76
26.90
28.59
29.66
26.90
27.58
93
42.67
Shares (diluted)M
39.51
43.02
41.81
38.52
33.58
36.34
38.77
33.39
35.17
37.58
43.41
2.28%
0.11%
48
27.37
Buyback yield%
2.34
2.38
1.05
3.77
5.22
3.98
2.21
4.71
4.20
5.53
23.20
4.20
3.87
7
0.329
D/E ratiox
0.513
0.548
0.528
0.483
0.534
0.482
0.539
0.483
0.506
0.455
1.547
0.483
0.510
50
72.93
Enterprise valueRM M
87.00
100.2
115.5
131.3
146.1
143.2
167.6
181.8
211.0
211.3
21.54
7.65%
9.36%
9
20.09
LT debtRM M
46.09
49.15
51.33
52.63
57.96
61.23
56.91
63.12
65.45
71.05
14.34
4.15%
5.34%
21
Cost of revenue
8.11%
1.00×
Operating expenses
8.47%
1.03×
Goodwill & intangibles
21.84%
Cash and investments
17.70%
Spread over hurdle
(8.09%)