210.2
RevenueRM M
189.2
193.6
206.1
211.8
219.3
232.9
244.2
251.4
258.7
265.3
224.2
3.87%
3.82%
38
16.28
Revenue growth%
13.74
12.57
15.13
12.71
9.73
12.14
11.68
8.92
5.98
5.77
5.80
8.92
11.91
76
13.73
Gross margin%
11.67
14.46
13.28
14.92
13.74
12.48
12.19
13.72
15.47
15.56
7.23
13.72
13.73
58
14.69
Operating margin%
2.08
0.86
0.40
0.40
3.18
0.40
0.40
0.40
0.66
0.40
17.22
0.40
0.40
61
18.74
Net margin%
15.50
13.91
11.75
12.84
13.71
15.84
14.85
12.76
11.53
10.02
28.59
12.76
13.28
61
33.56
P/E ratio (avg)x
10.60
10.72
10.98
10.40
9.491
9.129
9.696
9.229
8.637
8.951
33.40
9.129
9.593
78
24.45
EV/EBITx
42.56
46.61
49.03
57.95
65.05
63.37
62.02
64.50
75.41
78.78
31.13
64.50
62.70
76
22.65
FCF yield (avg)%
27.74
24.81
25.90
26.53
27.08
24.25
26.01
23.90
26.52
25.46
26.21
25.46
25.95
16
19.41
FCF margin%
14.22
14.66
16.77
16.74
16.67
15.21
16.96
14.61
12.60
13.01
10.12
14.61
14.94
85
1.047
FCF / Net incomex
2.032
1.945
2.022
2.179
2.455
2.781
2.667
2.725
2.970
3.083
0.523
2.781
2.561
63
19.35
ROIC%
4.59
2.42
3.96
4.69
7.54
7.60
4.61
1.75
2.60
0.70
5.24
2.60
4.28
13
16.41
Return on equity%
27.57
30.22
32.14
31.00
32.61
33.83
32.78
33.55
31.82
30.48
26.01
32.78
31.98
5
7.64
Return on assets%
25.64
23.63
26.30
25.53
25.88
26.01
29.00
28.62
27.29
27.45
22.00
27.45
26.16
65
0.05
EPSRM
0.18
0.19
0.20
0.20
0.20
0.20
0.22
0.25
0.28
0.32
0.06
9.16%
6.98%
—
18.67
EPS growth%
9.62
8.80
10.94
10.56
12.51
9.94
7.55
7.66
8.84
8.40
28.68
8.40
9.23
49
0.05
Bookvalue per shRM
0.14
0.15
0.14
0.15
0.13
0.15
0.16
0.14
0.13
0.12
0.06
(2.81%)
(2.67%)
—
0.10
FCF per shareRM
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(3.94%)
(4.87%)
—
0.16
Dividend per shRM
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.10
0.12
0.13
0.15
7.35%
4.71%
—
7.18
Div yield (avg)%
29.99
30.02
29.25
27.88
30.04
32.12
35.05
34.61
37.48
37.41
25.21
35.05
31.08
78
29.02
Payout ratio%
22.58
23.95
21.19
22.41
19.69
20.18
21.11
21.69
22.20
20.27
2.16
21.11
21.44
77
0.717
Shares (diluted)B
1.043
1.029
0.977
1.096
1.105
1.204
1.303
1.255
1.435
1.328
0.709
3.74%
2.53%
55
13.97
Buyback yield%
26.25
25.10
26.03
25.63
26.47
25.07
25.99
25.58
22.90
25.40
14.41
25.40
25.60
25
1.661
D/E ratiox
2.157
2.217
2.567
2.875
2.739
2.702
2.701
2.966
3.024
3.271
1.518
2.966
2.720
91
109.8
Enterprise valueRM M
110.2
110.5
124.7
115.6
110.5
120.8
136.3
142.6
145.2
166.5
46.24
8.55%
4.86%
33
256.5
LT debtRM M
337.6
314.8
308.7
292.7
326.7
310.6
292.7
330.9
362.2
380.2
85.56
3.08%
2.32%
33
Cost of revenue
3.93%
1.01×
Operating expenses
4.14%
1.03×
Cash and investments
14.71%
Spread over hurdle
(2.55%)