91.37
RevenueRM M
94.39
95.63
96.00
96.03
96.82
99.02
102.1
104.7
107.0
108.8
99.18
2.37%
1.34%
66
17.27
Revenue growth%
3.69
4.74
5.86
5.11
7.78
9.40
7.33
8.55
8.28
9.42
11.16
8.55
7.55
83
29.63
Gross margin%
17.93
15.58
17.43
19.57
17.13
16.33
16.51
18.31
18.49
18.63
22.03
18.31
17.68
52
11.38
Operating margin%
26.75
29.33
31.79
30.82
29.46
28.45
26.52
24.02
24.96
26.40
7.09
26.40
27.60
77
18.46
Net margin%
17.29
14.42
13.50
15.37
15.44
17.74
15.18
18.11
15.20
14.63
6.20
15.20
15.28
51
34.87
P/E ratio (avg)x
20.95
22.71
23.61
23.02
25.62
28.47
27.39
27.85
29.89
31.77
37.87
28.47
26.50
35
20.65
EV/EBITx
20.48
22.34
21.89
22.11
21.34
21.33
23.63
24.12
23.57
22.74
27.15
23.57
22.22
76
17.42
FCF yield (avg)%
12.54
14.20
11.98
13.18
14.31
14.36
16.98
17.06
16.94
15.65
12.99
16.94
14.34
34
13.50
FCF margin%
15.51
13.69
12.77
12.19
9.40
10.45
8.60
6.56
6.86
8.26
24.79
8.26
9.92
35
0.381
FCF / Net incomex
1.604
1.563
1.807
1.940
2.239
2.226
2.481
2.904
3.408
3.631
0.571
2.904
2.232
48
17.92
ROIC%
4.69
6.85
8.98
9.38
9.77
7.95
10.76
10.29
12.83
13.86
23.36
10.76
9.58
23
29.83
Return on equity%
1.83
3.37
0.46
0.40
1.15
0.40
3.11
2.72
1.87
2.90
11.67
2.72
1.85
84
10.81
Return on assets%
21.51
20.93
20.65
19.49
18.46
20.50
19.63
18.73
17.11
16.20
14.66
18.73
19.56
65
0.06
EPSRM
0.18
0.21
0.24
0.28
0.29
0.34
0.35
0.42
0.47
0.49
0.06
10.98%
12.28%
—
20.24
EPS growth%
0.40
0.70
2.66
1.26
2.01
3.93
6.60
9.38
10.09
10.04
7.79
9.38
3.29
7
0.12
Bookvalue per shRM
0.10
0.11
0.12
0.11
0.12
0.13
0.13
0.12
0.11
0.10
0.11
(3.64%)
1.73%
—
0.08
FCF per shareRM
0.18
0.20
0.25
0.25
0.29
0.34
0.38
0.44
0.47
0.56
0.03
14.38%
12.60%
—
0.08
Dividend per shRM
0.13
0.15
0.15
0.17
0.16
0.18
0.20
0.19
0.22
0.25
0.08
8.88%
8.38%
—
16.95
Div yield (avg)%
13.49
12.14
9.34
8.50
6.92
7.48
9.45
12.33
9.39
8.36
25.76
9.39
9.37
28
4.27
Payout ratio%
17.87
16.85
14.80
12.09
11.54
9.00
9.07
6.85
5.00
7.60
12.94
7.60
10.30
79
0.391
Shares (diluted)B
0.527
0.624
0.685
0.744
0.714
0.779
0.897
0.984
1.013
1.163
0.398
10.26%
7.98%
8
18.72
Buyback yield%
27.24
27.10
29.75
31.01
33.89
36.60
34.64
35.20
36.55
34.15
5.74
35.20
34.02
49
0.791
D/E ratiox
0.103
0.112
0.124
0.125
0.131
0.142
0.166
0.166
0.162
0.158
1.112
0.162
0.137
19
72.03
Enterprise valueRM M
48.80
54.37
59.14
62.51
72.15
75.77
81.06
75.60
70.43
81.34
61.25
2.43%
6.31%
73
13.52
LT debtRM M
33.45
34.12
35.08
38.29
43.78
50.77
59.09
55.59
59.51
68.55
77.16
9.38%
8.73%
7
Cost of revenue
1.16%
0.98×
Operating expenses
1.61%
1.03×
Property and equipment
20.93%
Spread over hurdle
(3.57%)