224.2
RevenueRM M
148.7
163.0
180.3
194.9
215.4
234.3
256.4
277.8
304.6
238.8
259.2
9.34%
8.94%
19
15.65
Revenue growth%
4.45
4.58
4.38
6.05
3.74
2.39
2.64
0.40
0.40
3.49
15.38
2.39
4.06
71
9.79
Gross margin%
7.76
6.57
7.39
8.27
7.56
5.70
7.27
6.29
3.85
19.07
25.10
6.29
7.24
45
6.95
Operating margin%
1.90
1.18
1.80
0.40
3.12
5.00
7.93
8.37
11.08
2.72
8.11
7.93
2.51
53
8.43
Net margin%
7.22
5.85
7.60
5.79
6.42
7.84
8.28
9.62
9.10
19.85
16.91
8.28
7.41
37
36.91
P/E ratio (avg)x
42.61
48.02
48.21
56.51
65.97
69.35
76.01
92.12
108.5
30.78
14.11
76.01
61.24
68
28.33
EV/EBITx
56.85
61.27
65.70
68.57
77.65
83.38
82.37
81.50
84.39
33.72
31.26
82.37
73.11
86
27.81
FCF yield (avg)%
24.87
23.84
24.65
24.47
25.30
28.00
30.59
30.10
28.64
13.98
24.89
28.64
25.08
34
5.52
FCF margin%
17.71
20.71
21.42
19.43
22.33
20.77
22.96
24.39
21.45
2.16
27.28
22.33
21.10
34
1.416
FCF / Net incomex
0.282
0.257
0.240
0.271
0.250
0.259
0.274
0.292
0.301
0.949
0.147
0.274
0.272
30
10.25
ROIC%
16.52
13.64
11.70
12.17
10.91
8.59
7.52
7.68
7.29
25.75
23.30
7.68
11.30
23
7.11
Return on equity%
11.62
11.83
10.18
7.88
6.82
8.63
7.77
9.38
11.42
6.59
18.33
8.63
9.71
88
20.43
Return on assets%
21.62
21.67
22.76
23.10
21.73
19.66
22.52
19.70
21.35
15.99
25.09
21.35
21.64
56
0.05
EPSRM
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.07
0.07
0.05
0.06
11.31%
11.12%
—
17.85
EPS growth%
19.79
20.89
21.44
22.42
21.72
20.77
21.98
20.90
22.23
10.22
9.48
21.72
21.58
17
0.11
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
0.03
(7.35%)
(3.79%)
—
0.03
FCF per shareRM
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.06
0.03
1.77%
2.97%
—
0.03
Dividend per shRM
0.10
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.08
0.09
0.05
1.03%
(1.91%)
—
16.12
Div yield (avg)%
34.09
32.32
31.34
29.29
28.92
30.51
30.57
30.91
32.67
21.26
23.85
30.57
31.13
21
2.51
Payout ratio%
13.94
13.33
13.12
13.73
11.17
9.06
10.18
7.28
10.01
2.68
10.34
10.01
12.14
36
1.025
Shares (diluted)B
1.412
1.653
1.705
1.667
1.690
1.968
2.130
2.282
2.214
1.037
1.004
5.83%
4.91%
51
19.50
Buyback yield%
15.21
14.05
11.84
12.78
14.68
12.91
14.87
12.60
11.11
27.94
24.19
12.91
13.27
22
1.749
D/E ratiox
1.752
1.734
1.832
2.037
2.286
2.171
2.318
2.478
2.648
0.742
0.936
2.318
2.104
23
136.7
Enterprise valueRM M
124.1
133.9
131.4
127.8
140.3
132.8
148.2
149.2
152.9
134.8
135.4
3.65%
1.46%
10
89.00
LT debtRM M
216.3
215.0
229.2
232.6
237.2
239.0
223.4
254.6
249.5
171.9
236.2
1.41%
2.65%
64
Cost of revenue
8.77%
0.98×
Operating expenses
9.22%
1.03×
Property and equipment
19.45%
Cash and investments
18.04%
Spread over hurdle
(3.49%)