141.6
RevenueRM M
232.6
238.4
247.5
263.1
277.5
288.5
295.5
307.6
315.3
330.7
158.4
3.57%
3.89%
22
18.49
Revenue growth%
15.69
13.93
14.02
13.38
15.88
17.85
17.49
17.13
17.25
19.51
18.51
17.49
16.51
15
2.36
Gross margin%
14.53
14.30
15.76
17.02
15.19
16.41
14.84
15.74
15.50
14.21
20.93
15.50
15.34
16
19.07
Operating margin%
10.81
13.34
14.63
14.11
12.69
14.48
14.19
13.71
11.54
13.69
29.49
13.71
13.70
36
12.54
Net margin%
19.68
18.35
18.68
19.69
21.17
19.38
21.35
18.39
16.14
17.70
2.14
18.39
19.03
85
7.146
P/E ratio (avg)x
35.05
40.18
38.86
44.09
46.21
47.78
54.73
53.48
57.32
57.40
21.03
54.73
46.99
78
17.46
EV/EBITx
17.04
17.46
18.98
21.66
23.06
24.11
25.04
25.60
28.27
32.02
8.006
25.60
23.58
66
14.02
FCF yield (avg)%
14.11
15.21
17.00
15.05
14.29
15.62
15.52
18.16
17.45
16.13
8.47
16.13
15.57
19
28.94
FCF margin%
13.62
13.57
13.66
13.44
10.64
13.25
13.38
15.14
15.09
13.76
29.16
13.76
13.60
38
0.267
FCF / Net incomex
0.153
0.143
0.152
0.167
0.173
0.190
0.201
0.195
0.180
0.171
1.362
0.190
0.172
93
4.64
ROIC%
0.79
0.40
0.92
1.06
0.60
0.40
0.40
1.52
0.40
1.56
5.13
0.40
0.70
11
10.03
Return on equity%
18.49
16.81
13.90
11.31
9.34
9.14
8.49
11.05
12.78
10.87
7.53
10.87
11.18
5
6.86
Return on assets%
4.92
6.78
5.76
2.88
0.71
0.40
1.47
3.77
1.73
2.38
18.76
1.73
2.63
88
0.03
EPSRM
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.10
0.03
5.15%
3.96%
—
14.68
EPS growth%
26.07
28.77
29.01
29.47
29.90
31.03
28.86
28.58
29.55
32.10
9.29
29.55
29.24
14
0.03
Bookvalue per shRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
6.92%
4.84%
—
0.03
FCF per shareRM
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(0.24%)
(5.06%)
—
0.02
Dividend per shRM
0.10
0.12
0.13
0.14
0.15
0.15
0.17
0.17
0.17
0.17
0.05
3.10%
6.37%
—
6.23
Div yield (avg)%
24.50
22.26
24.41
24.21
24.77
22.16
19.53
17.22
18.15
20.83
17.79
19.53
22.21
10
14.52
Payout ratio%
33.07
35.83
33.17
33.43
31.15
30.91
32.39
29.91
30.82
32.85
25.26
30.91
32.62
15
1.130
Shares (diluted)B
1.006
0.886
0.880
0.937
0.850
0.860
0.852
0.922
0.942
0.824
1.145
(0.62%)
(2.30%)
23
10.50
Buyback yield%
30.32
28.71
26.33
27.20
26.64
27.76
24.84
23.89
25.23
25.38
5.72
25.23
26.49
67
0.570
D/E ratiox
2.105
2.223
2.329
2.192
2.139
2.422
2.633
2.605
2.680
2.874
1.508
2.633
2.375
46
13.17
Enterprise valueRM M
19.35
21.93
23.14
27.34
33.23
39.25
42.48
47.45
53.99
65.37
230.0
14.49%
14.69%
27
169.8
LT debtRM M
155.1
153.6
170.6
168.1
181.9
203.8
214.5
225.1
221.4
264.7
169.8
7.79%
5.83%
67
Cost of revenue
3.92%
1.00×
Operating expenses
4.11%
1.02×
Property and equipment
16.65%
Spread over hurdle
56.56%