123.3
RevenueRM M
186.5
193.3
202.5
207.5
219.1
228.3
239.9
244.0
246.1
251.1
132.8
2.76%
3.41%
93
3.15
Revenue growth%
8.71
10.45
13.06
11.61
9.73
9.39
6.91
5.95
6.76
4.21
9.49
6.76
9.05
40
8.01
Gross margin%
23.88
26.00
24.26
22.18
20.66
21.22
22.20
20.62
23.46
23.88
8.75
22.20
22.83
37
28.32
Operating margin%
0.40
0.40
1.98
0.40
2.39
5.17
6.00
6.34
6.38
8.68
8.48
6.34
3.78
60
22.38
Net margin%
13.86
11.63
12.41
14.83
14.93
13.02
14.24
12.35
14.78
12.80
14.00
13.02
13.44
5
36.79
P/E ratio (avg)x
11.51
10.37
11.18
11.44
12.45
11.28
10.28
10.41
9.304
9.014
22.38
10.28
10.79
67
11.57
EV/EBITx
28.71
30.30
35.07
39.93
40.97
39.35
40.64
41.29
43.40
51.04
12.07
41.29
40.29
22
21.46
FCF yield (avg)%
23.66
22.14
19.24
19.23
16.33
15.35
18.09
20.46
23.17
21.88
24.92
20.46
19.85
46
2.53
FCF margin%
8.95
8.53
6.25
4.85
3.19
0.40
0.40
0.40
0.40
0.40
13.27
0.40
1.80
68
0.246
FCF / Net incomex
2.129
2.351
2.352
2.606
2.875
3.288
3.705
3.836
4.406
4.565
0.896
3.836
3.081
22
14.87
ROIC%
17.96
19.90
17.51
20.10
18.48
18.88
20.30
18.39
19.26
20.21
25.46
19.26
19.07
39
5.42
Return on equity%
18.90
19.67
21.74
20.77
23.01
22.52
20.13
17.99
19.82
17.68
26.78
19.82
19.97
20
17.08
Return on assets%
20.62
18.10
20.44
21.79
24.61
27.49
26.94
26.79
28.97
28.40
6.18
27.49
25.70
30
0.02
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
8.16%
5.44%
—
15.17
EPS growth%
7.62
10.23
11.54
9.42
6.64
7.94
9.80
7.80
8.35
7.23
22.95
7.94
8.14
81
0.02
Bookvalue per shRM
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.02
12.70%
12.49%
—
0.03
FCF per shareRM
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.03
4.62%
5.08%
—
0.01
Dividend per shRM
0.02
0.02
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.05
0.03
6.00%
7.60%
—
21.70
Div yield (avg)%
20.30
22.56
22.81
24.86
24.44
27.27
30.26
28.86
28.31
29.96
13.01
28.86
26.07
40
3.48
Payout ratio%
21.30
23.12
20.43
22.64
20.46
22.94
20.48
23.34
20.54
18.47
22.63
20.54
20.92
7
4.487
Shares (diluted)B
6.233
6.067
5.812
5.753
6.367
6.783
7.169
7.824
8.344
9.505
4.586
8.34%
6.05%
22
8.83
Buyback yield%
18.47
20.78
18.70
18.75
17.22
19.99
21.81
24.01
21.19
19.81
24.58
21.19
19.90
7
0.274
D/E ratiox
1.173
1.108
1.223
1.302
1.483
1.383
1.322
1.430
1.602
1.513
0.498
1.430
1.352
53
134.0
Enterprise valueRM M
34.29
36.98
38.57
41.04
41.63
40.02
39.73
40.79
38.45
43.81
122.7
1.03%
2.68%
48
89.35
LT debtRM M
129.6
111.5
95.86
92.75
80.68
85.15
88.47
93.31
82.08
75.46
80.48
(1.33%)
(4.56%)
67
Cost of revenue
3.58%
1.02×
Operating expenses
2.62%
0.93×
Property and equipment
16.88%