20.69
RevenueRM M
85.79
87.39
89.48
94.28
99.90
102.7
107.1
111.0
116.1
119.7
22.48
3.68%
3.75%
59
16.70
Revenue growth%
19.81
19.92
17.71
18.46
16.02
14.17
11.59
11.47
13.54
12.29
18.47
12.29
15.10
48
4.56
Gross margin%
12.99
14.71
13.64
12.16
9.37
7.39
7.31
4.40
2.45
2.92
2.43
4.40
8.38
18
5.86
Operating margin%
8.21
5.38
6.69
6.94
7.03
8.00
6.52
6.95
7.82
10.30
24.06
7.82
6.99
75
3.91
Net margin%
12.86
14.28
14.92
13.22
15.88
16.30
15.73
18.50
18.78
20.91
26.99
18.50
15.81
82
21.55
P/E ratio (avg)x
33.93
33.83
35.73
36.18
37.03
39.75
47.94
52.30
59.95
66.44
20.19
52.30
38.39
10
28.10
EV/EBITx
26.76
25.54
27.47
29.42
27.11
25.63
28.00
26.88
23.93
25.60
19.66
25.63
26.82
20
23.75
FCF yield (avg)%
11.92
9.15
7.04
8.96
11.41
11.59
11.59
10.07
9.78
12.34
13.10
11.59
10.74
48
24.76
FCF margin%
7.84
10.76
9.67
7.33
4.93
5.21
2.88
3.00
3.58
3.72
24.55
3.58
5.07
83
1.410
FCF / Net incomex
1.212
1.176
1.253
1.361
1.229
1.324
1.288
1.189
1.069
1.133
1.375
1.189
1.221
79
12.08
ROIC%
19.45
18.65
19.56
20.44
19.65
17.33
15.51
15.23
16.77
17.55
4.36
16.77
18.10
53
26.97
Return on equity%
22.16
21.97
21.45
22.73
24.24
23.60
22.19
23.47
24.30
26.30
2.70
23.60
23.10
18
24.54
Return on assets%
2.50
3.76
1.29
2.80
2.14
4.05
2.12
0.48
0.72
0.40
2.79
0.72
2.13
7
0.13
EPSRM
0.18
0.20
0.21
0.23
0.24
0.21
0.23
0.23
0.22
0.24
0.14
0.46%
3.89%
—
23.72
EPS growth%
25.10
25.60
23.26
20.26
22.62
20.70
19.06
21.56
24.10
21.59
13.48
21.56
22.10
41
0.10
Bookvalue per shRM
0.15
0.14
0.15
0.17
0.17
0.16
0.15
0.14
0.15
0.16
0.13
(1.38%)
0.06%
—
0.06
FCF per shareRM
0.23
0.25
0.30
0.32
0.35
0.34
0.40
0.43
0.45
0.49
0.05
7.36%
8.78%
—
0.14
Dividend per shRM
0.15
0.16
0.17
0.15
0.17
0.17
0.15
0.15
0.16
0.16
0.15
(0.53%)
1.61%
—
27.76
Div yield (avg)%
11.36
9.12
6.14
4.04
5.65
8.53
6.16
3.98
2.68
1.09
26.17
3.98
5.89
63
29.00
Payout ratio%
5.53
5.39
5.95
8.58
9.70
8.97
9.40
9.27
10.77
11.45
27.23
9.40
9.12
48
163.2
Shares (diluted)M
223.9
223.9
213.1
244.7
286.3
323.9
366.9
404.7
398.8
376.9
165.1
5.65%
4.95%
24
8.52
Buyback yield%
25.03
27.93
25.12
26.36
23.91
21.11
18.87
16.40
16.15
13.22
5.88
16.40
22.51
47
0.525
D/E ratiox
2.021
1.954
2.028
2.005
1.956
2.129
2.218
2.582
2.681
2.961
0.627
2.582
2.078
82
71.96
Enterprise valueRM M
79.22
90.49
92.25
105.1
119.0
140.2
133.3
154.8
174.8
175.3
42.02
8.06%
7.78%
29
72.81
LT debtRM M
79.83
83.06
80.50
84.07
85.67
86.68
92.95
95.72
82.99
83.27
88.10
(0.57%)
1.09%
17
Cost of revenue
3.73%
1.00×
Operating expenses
3.71%
1.00×
Goodwill & intangibles
16.10%
Cash and investments
13.84%
Spread over hurdle
23.11%