593.7
RevenueRM M
441.4
466.0
499.7
529.9
567.1
594.1
629.1
663.3
707.9
748.5
653.2
5.71%
6.15%
39
24.61
Revenue growth%
20.28
19.02
17.86
15.15
12.39
9.74
12.47
9.82
10.78
13.65
9.88
10.78
13.06
84
23.78
Gross margin%
19.14
19.02
19.09
18.21
16.99
14.17
16.37
18.13
19.14
19.44
23.51
18.13
18.61
46
17.74
Operating margin%
6.28
7.60
10.55
11.03
8.71
10.44
8.84
10.01
10.29
10.09
13.60
10.09
10.05
76
24.96
Net margin%
8.58
6.97
6.78
5.41
4.47
4.40
5.22
6.79
7.26
7.21
10.09
6.79
6.79
20
30.06
P/E ratio (avg)x
36.53
31.16
29.00
30.96
30.47
27.53
27.84
26.45
27.66
25.08
9.445
27.53
28.42
74
24.27
EV/EBITx
32.39
30.72
34.27
37.93
40.28
39.19
39.03
45.90
53.17
52.13
35.61
45.90
39.11
46
29.75
FCF yield (avg)%
23.44
20.99
23.03
23.35
22.09
23.19
21.44
18.79
20.93
19.91
11.44
20.93
21.77
36
14.50
FCF margin%
21.51
18.53
18.91
21.39
20.46
18.63
19.55
22.26
24.50
21.53
24.57
21.53
20.92
30
1.181
FCF / Net incomex
1.846
1.765
1.718
2.036
2.081
2.204
2.504
2.545
2.928
3.033
1.435
2.545
2.142
18
7.48
ROIC%
19.03
21.07
19.55
22.10
24.71
27.65
25.39
23.13
21.50
22.97
23.90
23.13
22.54
76
27.60
Return on equity%
21.11
22.73
20.07
18.49
15.96
16.45
15.04
14.54
12.37
9.45
26.56
14.54
16.21
25
4.47
Return on assets%
20.85
21.61
21.88
24.58
27.09
25.68
26.40
25.93
25.38
26.64
27.10
25.93
25.53
20
0.10
EPSRM
0.04
0.04
0.05
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.10
(4.26%)
(1.24%)
—
25.80
EPS growth%
14.10
13.89
12.44
12.81
12.57
12.65
11.23
8.66
7.46
7.14
17.53
8.66
12.50
23
0.09
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.06
0.10
14.67%
11.47%
—
0.08
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.11
(4.50%)
(7.01%)
—
0.03
Dividend per shRM
0.03
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(2.93%)
(3.01%)
—
6.22
Div yield (avg)%
0.70
1.58
1.59
4.12
5.76
6.87
7.93
9.12
8.06
10.71
2.70
8.06
6.31
50
24.03
Payout ratio%
22.48
22.74
24.54
27.00
26.22
24.33
22.60
21.56
20.44
22.40
2.57
22.40
22.67
47
2.320
Shares (diluted)B
3.499
3.504
3.720
4.338
4.388
4.498
4.478
4.536
4.891
4.778
2.310
1.72%
3.54%
32
22.81
Buyback yield%
17.10
16.68
14.14
14.66
16.69
15.42
12.74
13.18
15.83
14.37
8.41
14.37
15.04
19
0.178
D/E ratiox
1.747
1.941
2.042
2.334
2.540
2.889
3.019
2.802
2.811
2.922
1.008
2.889
2.671
43
0.420
Enterprise valueRM B
0.643
0.749
0.824
0.974
1.045
1.199
1.150
1.206
1.412
1.453
0.027
6.81%
9.04%
76
512.1
LT debtRM M
557.4
511.6
532.3
569.9
627.4
679.3
735.2
751.6
730.6
713.5
306.2
2.61%
2.13%
39
Cost of revenue
6.37%
1.02×
Operating expenses
5.54%
0.94×
Property and equipment
19.15%
Spread over hurdle
46.19%