58.29
RevenueRM M
169.5
170.5
174.9
179.6
179.9
180.7
185.4
184.3
185.3
187.7
62.62
0.86%
1.00%
13
26.71
Revenue growth%
8.65
6.41
4.70
1.79
2.30
1.05
0.40
2.78
5.60
7.97
10.92
2.78
3.74
13
28.49
Gross margin%
10.16
12.34
12.16
12.39
11.67
14.44
11.82
11.55
13.40
12.82
19.10
12.82
12.25
91
29.94
Operating margin%
24.06
25.28
25.66
24.61
26.51
28.20
27.07
27.10
27.84
29.20
7.55
27.84
26.79
80
6.15
Net margin%
2.20
3.89
1.57
0.40
0.40
0.40
0.40
0.40
0.40
0.40
12.03
0.40
0.40
36
30.87
P/E ratio (avg)x
18.17
16.83
18.69
19.31
19.53
19.80
20.63
19.19
18.62
19.40
17.96
19.40
19.25
40
31.44
EV/EBITx
33.79
38.64
41.65
42.74
48.86
46.53
48.29
55.20
59.18
66.88
18.43
55.20
47.41
11
9.11
FCF yield (avg)%
33.37
31.22
28.85
27.09
24.20
23.20
25.78
26.66
24.25
27.20
27.23
25.78
26.87
91
28.74
FCF margin%
21.10
18.25
19.25
16.41
18.46
16.48
17.25
14.65
11.72
9.96
12.15
14.65
16.86
15
0.117
FCF / Net incomex
0.182
0.163
0.164
0.140
0.122
0.113
0.112
0.111
0.107
0.108
1.517
0.111
0.117
21
9.18
ROIC%
22.78
21.75
23.23
23.61
25.17
23.42
21.27
20.30
20.82
20.98
23.81
20.98
22.26
64
8.61
Return on equity%
11.24
10.75
10.03
9.58
7.05
8.95
6.65
6.65
7.35
10.27
18.29
7.35
9.27
48
29.34
Return on assets%
9.07
6.91
7.99
5.83
6.10
8.57
11.23
12.90
15.04
15.01
19.25
12.90
8.82
75
0.08
EPSRM
0.09
0.10
0.10
0.10
0.10
0.12
0.12
0.12
0.15
0.17
0.09
10.83%
6.66%
—
28.37
EPS growth%
14.06
12.28
9.60
7.09
8.38
5.88
7.81
7.56
8.20
6.11
4.26
7.56
8.00
20
0.03
Bookvalue per shRM
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.71%)
(2.85%)
—
0.06
FCF per shareRM
0.10
0.10
0.10
0.11
0.12
0.13
0.13
0.15
0.16
0.16
0.05
6.03%
4.78%
—
0.09
Dividend per shRM
0.07
0.08
0.09
0.10
0.10
0.10
0.10
0.10
0.09
0.10
0.09
(0.31%)
2.87%
—
23.40
Div yield (avg)%
14.25
16.78
17.56
15.25
15.46
13.41
14.19
13.69
12.15
13.54
13.38
13.54
14.22
79
28.10
Payout ratio%
5.11
4.42
3.12
1.70
1.53
4.51
2.13
2.15
1.73
3.50
9.04
2.15
2.63
78
1.208
Shares (diluted)B
1.542
1.852
2.169
2.406
2.434
2.876
2.814
2.764
3.027
3.450
1.213
7.23%
10.02%
13
19.33
Buyback yield%
34.62
33.82
34.11
33.96
33.31
32.68
30.50
27.89
30.70
28.29
6.38
30.50
32.99
57
0.742
D/E ratiox
0.291
0.329
0.344
0.368
0.415
0.433
0.424
0.406
0.438
0.480
0.252
0.433
0.410
84
131.9
Enterprise valueRM M
68.51
66.44
60.26
63.58
68.02
73.89
79.36
86.80
92.03
101.7
43.45
8.38%
2.88%
70
92.98
LT debtRM M
310.6
323.8
346.3
376.7
402.1
467.4
502.9
493.1
528.2
509.0
189.4
4.82%
6.38%
18
Cost of revenue
0.71%
0.97×
Operating expenses
1.57%
1.06×
Spread over hurdle
(3.80%)