199.3
RevenueRM M
167.4
183.0
202.4
224.2
246.7
262.0
279.4
301.5
320.8
346.4
206.7
7.03%
8.26%
9
11.76
Revenue growth%
3.03
5.70
6.22
7.25
4.46
4.80
3.03
0.57
1.31
1.51
15.24
1.51
3.75
85
12.96
Gross margin%
25.14
26.67
26.37
26.93
28.16
25.53
26.51
24.11
26.13
23.72
9.06
25.53
26.25
48
6.70
Operating margin%
20.42
21.52
19.14
21.08
20.01
17.34
19.94
19.60
17.84
20.17
15.17
19.60
19.97
10
25.41
Net margin%
26.49
29.02
26.86
28.96
28.34
27.53
27.49
28.72
30.55
29.09
20.97
28.72
28.53
81
37.32
P/E ratio (avg)x
30.11
31.38
28.23
25.74
25.36
25.41
25.66
27.08
24.79
27.56
29.13
25.66
26.41
56
16.44
EV/EBITx
15.80
14.33
14.89
13.74
14.30
13.38
14.44
13.24
11.75
11.57
18.94
13.24
14.02
34
10.56
FCF yield (avg)%
28.02
29.20
27.16
27.00
25.84
28.33
29.83
29.68
27.62
28.15
17.61
28.33
28.08
51
17.14
FCF margin%
18.73
16.87
15.13
16.63
14.43
14.70
16.61
18.22
19.49
21.00
23.63
18.22
16.75
77
0.739
FCF / Net incomex
0.291
0.311
0.271
0.290
0.282
0.281
0.284
0.291
0.311
0.297
1.599
0.291
0.291
18
20.85
ROIC%
19.47
22.27
24.38
26.52
29.16
27.87
26.23
27.30
30.08
30.05
10.44
27.87
26.91
70
27.27
Return on equity%
11.31
9.04
10.94
8.30
10.86
9.57
8.18
7.10
5.86
3.86
9.80
7.10
8.67
61
13.04
Return on assets%
26.49
28.48
27.39
27.96
28.89
26.18
27.27
24.70
22.85
23.20
6.90
24.70
26.88
47
0.01
EPSRM
0.03
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.01
4.70%
3.90%
—
3.98
EPS growth%
16.09
15.74
13.93
15.09
17.01
18.72
19.62
19.35
20.52
20.04
2.40
19.62
17.86
76
0.06
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
5.27%
3.80%
—
0.04
FCF per shareRM
0.09
0.10
0.10
0.12
0.13
0.16
0.18
0.19
0.20
0.21
0.07
9.90%
9.20%
—
0.02
Dividend per shRM
0.11
0.11
0.11
0.11
0.13
0.15
0.15
0.15
0.16
0.17
0.04
5.09%
5.08%
—
15.94
Div yield (avg)%
21.69
24.40
26.82
25.63
22.85
24.29
26.52
23.94
23.65
24.69
6.04
24.29
24.34
57
27.88
Payout ratio%
13.15
15.39
14.81
11.83
13.95
15.56
17.34
15.77
13.42
12.36
14.00
15.56
14.38
18
1.012
Shares (diluted)B
1.404
1.559
1.834
1.937
2.206
2.196
2.443
2.622
2.474
2.800
1.027
4.88%
8.12%
72
22.26
Buyback yield%
23.36
21.42
21.90
21.92
24.49
26.70
29.61
30.78
29.26
28.23
5.15
29.26
25.60
11
0.228
D/E ratiox
1.505
1.533
1.711
1.771
1.823
2.066
2.381
2.793
3.340
4.009
0.160
2.793
1.944
49
65.87
Enterprise valueRM M
186.5
172.7
163.7
177.4
188.0
207.3
192.1
207.7
201.2
191.7
212.3
0.39%
1.16%
68
112.9
LT debtRM M
129.6
128.0
140.2
132.1
119.1
130.1
115.5
120.9
131.6
125.8
17.35
1.10%
0.67%
82
Cost of revenue
8.23%
1.00×
Operating expenses
8.25%
1.00×
Property and equipment
14.43%
Spread over hurdle
(4.84%)