38.48
RevenueRM M
108.5
109.8
112.4
118.2
121.6
126.7
128.2
132.1
139.5
144.2
42.70
3.47%
3.13%
25
3.05
Revenue growth%
16.65
14.22
13.90
13.04
11.05
10.33
12.61
14.70
15.44
16.68
3.53
14.70
14.06
19
20.90
Gross margin%
14.66
11.76
11.96
12.19
9.99
9.65
7.67
6.74
8.23
9.34
15.77
8.23
9.82
17
6.39
Operating margin%
8.93
7.89
9.66
12.11
13.10
12.39
11.01
9.69
7.91
9.97
5.94
9.97
9.83
36
9.02
Net margin%
16.64
16.61
18.03
18.28
19.66
18.55
17.14
14.67
15.61
17.59
14.44
17.14
17.36
8
32.19
P/E ratio (avg)x
50.80
49.46
56.99
57.56
66.29
70.25
77.19
86.27
102.2
99.42
35.80
86.27
68.27
58
36.94
EV/EBITx
23.99
24.64
28.30
29.01
30.14
31.41
35.31
38.52
38.22
43.72
22.96
38.22
30.78
57
27.32
FCF yield (avg)%
27.51
29.71
27.46
28.44
28.65
28.71
31.26
28.88
26.45
28.44
13.42
28.71
28.55
42
21.38
FCF margin%
20.87
20.63
20.63
18.16
15.31
16.07
17.54
17.89
15.38
17.37
5.00
17.37
17.71
57
0.602
FCF / Net incomex
0.768
0.861
0.910
1.008
0.950
0.908
1.013
1.011
1.116
1.087
0.169
1.013
0.979
45
27.09
ROIC%
16.13
18.17
16.27
18.29
17.34
16.74
15.57
13.51
10.57
8.92
18.56
13.51
16.20
46
26.11
Return on equity%
8.85
10.29
9.44
11.46
8.79
7.54
7.86
10.57
8.97
8.49
18.78
8.49
8.91
37
19.04
Return on assets%
28.09
25.38
24.24
25.53
27.30
28.28
27.61
28.20
30.48
28.90
8.97
28.28
27.85
95
0.37
EPSRM
0.23
0.27
0.27
0.25
0.27
0.28
0.31
0.29
0.27
0.25
0.38
(1.01%)
1.16%
—
21.72
EPS growth%
18.65
20.94
20.63
21.78
24.56
27.14
25.26
26.66
24.04
24.56
20.51
25.26
24.30
46
0.56
Bookvalue per shRM
0.52
0.62
0.66
0.66
0.76
0.83
0.97
1.00
1.01
1.08
0.32
7.23%
8.28%
—
0.68
FCF per shareRM
0.20
0.19
0.22
0.23
0.25
0.26
0.28
0.27
0.30
0.31
0.10
4.17%
3.31%
—
0.59
Dividend per shRM
0.19
0.20
0.22
0.24
0.22
0.24
0.23
0.26
0.27
0.30
0.47
6.58%
4.77%
—
11.14
Div yield (avg)%
24.84
22.66
22.28
25.04
25.28
24.24
26.03
24.05
23.73
23.15
19.34
24.05
24.15
59
24.15
Payout ratio%
5.61
5.71
3.37
4.01
2.40
4.82
6.77
5.78
5.51
5.82
15.27
5.78
5.56
25
146.3
Shares (diluted)M
192.4
225.6
244.0
257.4
243.7
256.6
281.6
296.5
335.4
321.0
150.4
5.66%
5.03%
72
16.94
Buyback yield%
31.84
34.60
33.93
36.18
37.00
35.29
35.18
37.07
35.57
38.10
16.26
35.57
35.43
20
1.226
D/E ratiox
0.498
0.454
0.465
0.404
0.382
0.405
0.387
0.340
0.308
0.305
1.121
0.340
0.395
23
43.27
Enterprise valueRM M
203.5
206.8
227.1
226.1
265.2
268.6
321.0
360.7
364.1
410.3
135.4
9.12%
8.10%
32
29.03
LT debtRM M
93.36
92.94
100.3
106.8
101.9
109.3
126.8
146.1
167.3
193.4
109.0
13.67%
8.28%
64
Cost of revenue
3.13%
1.00×
Operating expenses
3.11%
1.00×
Goodwill & intangibles
15.98%
Property and equipment
15.45%
Spread over hurdle
(7.57%)