59.05
RevenueRM M
94.09
95.41
97.74
98.07
100.6
104.8
109.1
110.7
111.4
116.1
60.34
2.92%
2.31%
37
4.17
Revenue growth%
3.60
3.05
2.21
2.80
3.43
2.03
3.36
2.06
4.14
4.65
28.78
3.36
3.21
24
16.83
Gross margin%
34.66
32.62
35.31
33.07
31.07
32.00
30.25
29.36
28.55
25.56
2.57
29.36
31.53
46
27.82
Operating margin%
7.67
9.53
6.64
6.15
8.91
7.31
5.34
3.18
4.31
6.43
22.36
5.34
6.53
48
2.71
Net margin%
17.04
19.29
16.50
13.57
12.16
13.15
11.70
9.16
6.22
7.15
8.35
9.16
12.65
8
37.33
P/E ratio (avg)x
20.86
22.10
22.09
19.85
20.18
17.43
17.39
17.02
18.58
16.36
12.20
17.39
19.22
27
24.57
EV/EBITx
32.82
34.94
37.44
36.58
39.07
44.89
43.19
48.91
55.30
52.13
36.89
48.91
41.13
19
12.37
FCF yield (avg)%
0.95
0.40
0.40
0.40
0.40
0.40
0.40
1.68
0.40
3.25
29.28
0.40
0.40
55
14.50
FCF margin%
11.83
12.12
9.21
10.95
13.86
11.44
11.94
11.13
13.16
16.10
18.13
11.94
11.89
13
0.286
FCF / Net incomex
0.352
0.354
0.375
0.324
0.354
0.310
0.287
0.304
0.299
0.284
1.154
0.299
0.317
88
23.43
ROIC%
3.57
6.22
3.34
2.72
0.61
0.40
0.40
1.51
2.98
2.37
2.15
1.51
2.54
26
22.86
Return on equity%
14.61
14.32
15.76
15.84
15.73
12.74
12.70
10.21
9.79
7.95
8.64
10.21
13.53
70
16.12
Return on assets%
7.92
7.98
9.32
7.95
6.21
7.40
6.26
7.68
9.95
10.62
13.45
7.68
7.93
15
0.32
EPSRM
0.50
0.49
0.43
0.38
0.42
0.37
0.34
0.34
0.36
0.32
0.35
(5.39%)
(4.11%)
—
22.96
EPS growth%
10.24
8.35
7.52
4.65
4.54
4.85
1.88
3.67
4.88
2.92
4.05
3.67
4.75
14
0.37
Bookvalue per shRM
0.30
0.30
0.28
0.30
0.31
0.31
0.31
0.28
0.27
0.28
0.43
(2.13%)
0.31%
—
0.18
FCF per shareRM
0.46
0.51
0.61
0.61
0.63
0.76
0.79
0.80
0.89
1.02
0.35
9.98%
8.09%
—
0.59
Dividend per shRM
0.59
0.64
0.57
0.63
0.59
0.55
0.49
0.47
0.42
0.43
0.35
(6.42%)
(2.26%)
—
17.13
Div yield (avg)%
5.88
4.09
4.02
3.39
2.31
1.54
0.45
1.53
0.40
0.40
4.94
0.45
1.92
34
15.33
Payout ratio%
19.24
22.12
19.94
18.47
20.03
20.88
22.21
22.09
20.11
21.53
25.95
21.53
20.50
91
70.86
Shares (diluted)M
78.06
84.88
74.57
70.63
69.20
68.94
60.32
62.30
59.94
53.05
70.25
(5.18%)
(3.56%)
26
24.83
Buyback yield%
4.21
3.79
6.16
8.76
11.62
9.26
10.47
10.34
8.90
6.96
26.33
9.26
8.83
67
0.505
D/E ratiox
0.482
0.485
0.525
0.457
0.420
0.447
0.394
0.388
0.391
0.346
1.715
0.391
0.433
91
84.50
Enterprise valueRM M
52.30
53.35
57.48
51.08
48.00
50.79
53.88
56.86
58.97
58.63
87.37
4.08%
0.84%
67
45.21
LT debtRM M
81.41
88.29
89.33
81.95
86.28
87.56
91.12
100.0
92.43
102.9
53.47
3.59%
1.86%
56
Cost of revenue
2.24%
0.99×
Operating expenses
2.62%
1.03×
Property and equipment
15.27%