36.03
RevenueRM M
152.2
160.9
166.7
178.2
187.8
199.0
205.8
221.0
234.0
246.2
36.98
5.57%
5.41%
67
11.21
Revenue growth%
13.96
14.31
17.23
15.43
13.91
16.20
17.42
18.34
18.97
17.83
9.65
17.83
16.72
94
24.07
Gross margin%
7.46
7.63
6.93
9.53
11.72
11.22
13.43
15.36
14.52
13.77
26.92
13.77
11.47
74
23.35
Operating margin%
25.43
26.99
25.37
23.29
22.56
24.77
26.19
27.61
26.69
25.51
16.77
26.19
25.47
94
29.30
Net margin%
16.46
14.67
14.81
13.23
13.95
14.94
15.04
17.99
20.24
18.74
16.27
17.99
14.99
11
23.79
P/E ratio (avg)x
7.896
8.625
7.613
6.952
6.698
7.065
7.338
6.752
6.689
6.700
34.67
6.752
7.008
41
33.53
EV/EBITx
17.70
17.87
18.84
17.24
16.49
15.70
15.54
17.48
16.51
16.04
19.68
16.04
16.87
47
16.65
FCF yield (avg)%
25.94
26.53
26.79
24.48
23.89
25.46
23.77
26.02
24.73
27.65
5.35
25.46
25.70
33
2.89
FCF margin%
28.96
27.76
30.76
33.60
36.21
37.69
39.71
38.13
39.42
41.63
8.49
39.42
36.95
29
0.135
FCF / Net incomex
0.942
1.068
1.118
1.218
1.131
1.082
1.229
1.383
1.511
1.522
0.485
1.383
1.174
34
14.14
ROIC%
27.78
25.88
24.85
24.70
22.25
23.40
25.72
26.77
28.27
26.64
12.83
26.64
25.80
59
22.16
Return on equity%
17.37
18.98
19.97
19.79
18.39
18.16
16.86
16.16
18.94
21.84
19.14
18.16
18.66
77
19.83
Return on assets%
30.67
33.31
34.73
33.58
31.86
30.70
29.57
28.40
28.57
29.19
20.90
29.19
30.69
16
0.40
EPSRM
0.43
0.41
0.41
0.47
0.45
0.43
0.49
0.54
0.58
0.53
0.44
3.13%
1.51%
—
7.34
EPS growth%
12.69
14.36
15.72
17.59
16.92
14.29
13.75
16.10
17.21
14.31
11.70
14.31
15.04
58
0.42
Bookvalue per shRM
0.22
0.24
0.25
0.24
0.24
0.24
0.25
0.27
0.27
0.24
0.31
0.15%
1.84%
—
0.45
FCF per shareRM
0.51
0.54
0.56
0.51
0.53
0.53
0.51
0.56
0.51
0.47
0.29
(2.32%)
(1.01%)
—
0.32
Dividend per shRM
0.13
0.13
0.14
0.15
0.13
0.12
0.13
0.11
0.12
0.12
0.14
(1.95%)
(1.86%)
—
8.98
Div yield (avg)%
6.47
5.84
7.75
5.04
6.70
3.88
2.19
2.20
0.40
1.62
10.48
2.19
4.46
66
9.87
Payout ratio%
22.72
20.17
19.11
17.51
14.68
12.32
10.53
8.73
8.25
5.48
24.80
8.73
13.50
9
357.0
Shares (diluted)M
292.5
285.0
305.5
305.3
290.9
275.7
259.3
277.0
263.7
279.6
357.5
(0.79%)
(1.05%)
76
22.74
Buyback yield%
33.69
36.39
36.78
36.86
35.70
37.30
34.68
32.34
32.32
29.53
17.39
32.34
35.19
66
1.391
D/E ratiox
0.282
0.292
0.309
0.311
0.351
0.325
0.336
0.368
0.418
0.419
0.407
0.368
0.330
34
171.2
Enterprise valueRM M
94.60
87.50
87.97
89.55
87.28
97.17
90.90
102.3
106.2
111.4
12.30
5.00%
2.05%
83
89.07
LT debtRM M
137.7
137.4
150.1
144.5
139.0
148.3
147.6
153.9
160.2
148.7
63.93
1.36%
0.42%
64
Cost of revenue
5.06%
0.97×
Operating expenses
6.12%
1.07×
Spread over hurdle
20.68%