27.91
RevenueRM M
45.55
48.07
50.12
52.07
56.09
60.23
63.15
66.08
70.95
76.89
29.43
6.51%
5.87%
88
23.98
Revenue growth%
11.07
8.89
11.36
11.46
11.41
12.01
10.36
12.46
14.67
16.82
16.86
12.46
11.43
62
16.30
Gross margin%
23.93
24.98
24.55
22.34
23.76
26.11
23.68
21.62
21.29
20.98
3.15
21.62
23.72
46
2.42
Operating margin%
1.96
2.74
1.13
2.68
2.93
3.39
0.43
0.40
0.40
0.40
5.13
0.40
1.55
37
7.52
Net margin%
13.23
15.48
13.34
11.73
13.24
13.10
13.64
10.85
9.75
10.87
9.96
10.87
13.16
54
11.92
P/E ratio (avg)x
14.46
16.79
18.68
21.13
20.69
20.88
20.81
21.11
21.96
25.99
28.88
21.11
20.85
26
26.88
EV/EBITx
30.83
31.87
31.41
34.94
35.42
40.26
44.41
51.42
58.86
64.75
20.62
51.42
37.84
27
16.38
FCF yield (avg)%
10.69
8.82
11.61
12.69
11.53
10.76
9.62
9.52
11.36
14.28
10.40
10.76
11.06
60
29.72
FCF margin%
31.80
31.46
29.06
30.88
31.13
31.06
29.83
27.08
24.20
25.71
10.67
27.08
30.35
78
1.613
FCF / Net incomex
1.303
1.437
1.482
1.581
1.668
1.838
1.936
2.143
2.369
2.651
0.512
2.143
1.753
94
27.72
ROIC%
22.92
20.65
18.66
17.87
17.41
17.62
15.90
18.52
17.25
19.64
4.66
17.62
18.19
43
14.75
Return on equity%
6.36
6.12
3.71
2.92
2.17
0.40
3.32
1.63
3.99
1.30
14.89
1.63
3.12
71
27.95
Return on assets%
20.42
19.76
19.15
16.95
14.96
15.43
15.28
16.36
16.40
14.51
12.31
15.43
16.38
58
0.14
EPSRM
0.08
0.10
0.11
0.11
0.11
0.12
0.12
0.13
0.13
0.12
0.16
2.99%
4.67%
—
23.20
EPS growth%
26.19
27.72
25.47
23.92
25.16
24.77
25.95
28.55
26.03
23.75
8.11
25.95
25.71
77
0.15
Bookvalue per shRM
0.14
0.14
0.13
0.11
0.12
0.10
0.10
0.11
0.10
0.10
0.16
(3.40%)
(3.81%)
—
0.16
FCF per shareRM
0.13
0.15
0.15
0.13
0.12
0.11
0.11
0.10
0.10
0.11
0.14
(1.15%)
(1.03%)
—
0.13
Dividend per shRM
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.16
0.59%
3.10%
—
8.38
Div yield (avg)%
15.45
16.11
14.47
15.09
13.33
15.94
18.46
21.44
19.11
19.55
10.22
19.11
16.02
87
26.35
Payout ratio%
23.84
26.36
26.56
29.53
29.24
28.15
26.38
27.80
30.60
32.24
19.28
28.15
27.98
16
151.9
Shares (diluted)M
125.6
122.1
107.8
111.7
100.9
108.7
97.09
83.45
72.51
62.47
157.0
(9.14%)
(8.01%)
38
15.61
Buyback yield%
25.11
26.81
24.42
26.29
25.97
25.00
27.25
30.23
27.32
24.85
12.23
27.25
26.13
45
0.314
D/E ratiox
0.560
0.539
0.546
0.558
0.618
0.620
0.645
0.720
0.768
0.727
0.919
0.720
0.619
67
54.16
Enterprise valueRM M
97.09
90.99
98.60
87.86
86.31
85.07
90.55
84.98
80.09
75.38
31.39
(2.67%)
(2.29%)
18
47.65
LT debtRM M
94.35
108.3
122.9
143.1
138.7
150.5
155.0
173.1
165.1
164.6
53.06
3.47%
7.16%
25
Cost of revenue
5.77%
0.99×
Operating expenses
6.19%
1.03×
Cash and investments
18.91%
Spread over hurdle
(5.14%)