175.6
RevenueRM M
230.3
253.5
271.4
293.7
313.0
344.2
367.7
389.6
420.2
454.5
184.6
7.75%
7.71%
21
4.31
Revenue growth%
23.73
22.37
20.89
22.19
23.13
25.36
25.63
26.78
25.81
28.62
6.98
25.81
24.54
86
24.83
Gross margin%
34.40
34.08
35.41
37.17
37.28
39.84
41.16
41.93
44.08
45.50
19.17
41.93
38.56
48
9.37
Operating margin%
0.40
2.91
5.60
6.65
9.32
7.37
5.44
5.17
7.21
6.79
24.28
6.79
6.13
39
16.42
Net margin%
29.62
29.65
28.00
30.05
29.17
29.87
32.47
29.90
28.76
29.63
5.66
29.87
29.64
82
30.22
P/E ratio (avg)x
11.80
12.93
12.29
13.58
15.19
15.02
14.38
14.84
13.87
13.29
24.23
14.38
13.73
30
29.07
EV/EBITx
34.51
36.12
41.70
44.39
49.09
52.45
54.33
58.99
61.48
66.50
25.27
58.99
50.77
20
11.67
FCF yield (avg)%
17.88
17.86
19.06
21.41
24.01
26.22
26.71
27.71
30.39
31.24
2.76
27.71
25.12
32
7.99
FCF margin%
14.05
11.13
13.36
11.46
12.41
11.44
10.96
8.99
8.69
8.72
29.28
8.99
11.29
61
1.130
FCF / Net incomex
1.036
1.075
1.199
1.199
1.342
1.228
1.203
1.123
1.071
1.036
1.000
1.123
1.161
50
2.19
ROIC%
9.39
10.18
12.34
13.66
11.30
12.95
11.27
8.86
6.04
6.34
24.26
8.86
10.72
16
5.73
Return on equity%
10.74
12.16
10.76
7.86
5.19
3.63
2.88
5.76
8.25
6.24
7.52
5.76
7.05
93
23.86
Return on assets%
8.22
7.12
7.30
9.51
7.59
6.17
8.67
6.17
9.14
12.00
15.50
8.67
7.90
68
0.06
EPSRM
0.09
0.09
0.09
0.10
0.10
0.11
0.09
0.09
0.09
0.09
0.07
(3.30%)
0.30%
—
26.63
EPS growth%
7.54
7.48
6.81
6.12
6.05
8.65
7.82
6.84
6.37
6.24
20.08
6.84
6.83
36
0.10
Bookvalue per shRM
0.11
0.12
0.14
0.14
0.16
0.18
0.18
0.20
0.22
0.24
0.10
8.10%
9.09%
—
0.03
FCF per shareRM
0.11
0.12
0.12
0.12
0.13
0.13
0.16
0.17
0.18
0.18
0.02
7.58%
5.73%
—
0.09
Dividend per shRM
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
(0.80%)
(0.62%)
—
26.95
Div yield (avg)%
26.75
26.36
24.19
22.66
19.70
19.13
17.61
20.41
17.86
17.94
20.42
17.94
20.06
38
19.52
Payout ratio%
11.78
13.56
12.22
12.88
15.79
15.08
14.63
14.62
14.56
13.01
29.63
14.62
14.06
9
1.841
Shares (diluted)B
2.722
2.635
2.808
2.857
3.421
4.097
4.400
4.262
5.050
5.195
1.878
8.71%
6.88%
11
5.20
Buyback yield%
11.40
13.85
14.20
12.80
10.31
8.53
8.37
8.11
9.21
9.24
12.89
8.53
9.77
38
0.919
D/E ratiox
1.503
1.400
1.476
1.552
1.347
1.285
1.365
1.446
1.297
1.329
1.361
1.329
1.382
17
263.7
Enterprise valueRM M
312.8
282.6
261.5
240.5
208.2
196.4
185.9
199.9
174.4
186.0
312.6
(2.24%)
(4.78%)
54
374.7
LT debtRM M
333.1
315.9
352.8
374.3
398.5
374.5
394.8
398.0
378.4
382.3
111.0
(0.83%)
1.89%
91
Cost of revenue
7.83%
1.01×
Operating expenses
6.81%
0.92×
Property and equipment
18.45%
Goodwill & intangibles
17.62%
Spread over hurdle
11.30%