89.65
RevenueRM M
61.07
63.33
65.22
67.22
70.65
75.14
77.36
81.53
87.11
90.36
99.81
5.05%
4.73%
18
20.04
Revenue growth%
21.08
21.25
23.22
23.05
22.39
25.37
23.57
23.94
25.36
24.52
5.81
24.52
23.39
86
13.97
Gross margin%
9.94
10.37
8.38
9.04
10.28
9.59
10.49
9.12
11.02
12.68
19.02
10.49
10.11
59
29.88
Operating margin%
10.66
12.95
11.70
12.95
13.65
13.93
12.83
13.21
13.85
15.98
29.78
13.85
13.08
41
20.89
Net margin%
18.17
16.88
15.57
13.50
12.82
12.24
12.13
9.75
8.60
6.39
18.37
9.75
12.53
26
35.55
P/E ratio (avg)x
23.46
24.41
24.59
21.87
19.60
21.09
21.73
22.20
24.62
24.87
37.03
22.20
22.83
80
35.86
EV/EBITx
14.29
14.09
14.76
14.24
14.63
14.35
14.41
15.65
16.43
16.70
30.46
15.65
14.52
51
25.91
FCF yield (avg)%
12.12
14.75
17.53
19.86
20.10
18.09
19.74
19.59
16.60
16.86
4.81
18.09
17.81
47
23.05
FCF margin%
24.63
27.28
28.96
31.63
30.37
29.97
32.59
35.46
37.58
40.09
16.98
35.46
31.00
32
0.452
FCF / Net incomex
0.237
0.230
0.208
0.225
0.236
0.224
0.197
0.213
0.199
0.179
0.718
0.199
0.218
61
6.67
ROIC%
29.04
30.70
28.61
25.77
24.20
23.48
24.48
21.65
24.05
24.23
3.18
24.05
24.36
61
8.92
Return on equity%
13.78
15.74
14.87
17.67
17.88
18.12
16.74
17.39
18.67
20.41
13.39
18.12
17.53
67
17.44
Return on assets%
5.62
4.00
1.56
0.40
0.40
0.40
0.55
0.81
0.40
2.98
17.27
0.55
0.68
68
0.02
EPSRM
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
5.72%
3.60%
—
23.62
EPS growth%
8.14
9.33
8.17
10.88
10.51
13.12
11.12
13.79
12.97
10.11
17.15
12.97
10.70
73
0.02
Bookvalue per shRM
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.04
5.09%
4.40%
—
0.01
FCF per shareRM
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.01
7.86%
7.10%
—
0.04
Dividend per shRM
0.03
0.03
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.04
(0.78%)
(0.44%)
—
16.19
Div yield (avg)%
27.08
30.08
28.96
30.80
31.92
30.32
28.95
31.61
31.95
32.21
16.86
31.61
30.56
83
13.18
Payout ratio%
25.88
27.36
25.47
26.94
24.84
24.92
26.12
27.79
26.05
26.78
22.73
26.12
26.08
63
727.6
Shares (diluted)M
762.2
752.7
704.1
636.9
618.5
559.3
611.4
572.5
572.8
570.6
722.0
(1.60%)
(2.31%)
8
8.61
Buyback yield%
9.47
10.44
7.87
10.07
9.92
10.10
11.33
11.01
8.67
5.94
29.31
10.10
10.00
67
0.489
D/E ratiox
1.778
1.817
2.055
2.039
2.416
2.859
3.305
4.006
4.219
4.390
0.728
4.006
2.637
69
80.90
Enterprise valueRM M
112.0
101.5
89.84
92.55
90.50
83.74
82.61
79.49
70.56
65.81
85.31
(6.17%)
(5.25%)
71
10.33
LT debtRM M
101.1
104.3
109.9
118.2
136.2
140.2
146.3
151.1
148.5
157.1
19.89
2.90%
4.90%
37
Cost of revenue
4.98%
1.02×
Operating expenses
4.49%
0.98×
Goodwill & intangibles
18.18%
Property and equipment
17.51%
Spread over hurdle
15.20%