26.71
RevenueRM M
12.88
14.03
15.13
16.05
16.89
18.16
19.86
20.93
22.73
23.77
29.52
7.07%
6.96%
6
21.45
Revenue growth%
2.01
0.40
0.89
1.17
2.81
3.08
4.28
2.16
1.74
0.40
16.92
2.16
1.88
43
4.59
Gross margin%
9.73
11.68
12.73
11.71
9.40
8.91
10.45
11.63
9.79
7.90
17.63
9.79
10.12
50
13.83
Operating margin%
24.23
27.00
24.65
25.90
26.53
26.70
24.04
23.81
20.87
23.24
29.99
23.81
24.44
80
3.65
Net margin%
20.18
17.46
15.25
14.32
14.48
15.18
12.49
12.91
15.63
12.93
13.56
12.93
14.83
45
7.800
P/E ratio (avg)x
25.17
23.95
25.49
25.46
25.18
28.80
32.25
30.79
28.80
31.91
34.53
30.79
27.15
49
20.62
EV/EBITx
12.52
12.65
12.78
13.34
13.05
12.98
13.87
13.77
12.57
12.25
24.32
12.98
12.88
48
14.54
FCF yield (avg)%
28.11
28.67
27.08
27.56
29.63
28.41
28.21
25.26
25.58
23.33
2.90
25.58
27.84
59
15.25
FCF margin%
5.51
3.76
5.30
6.42
9.06
10.43
12.86
12.58
13.02
13.81
18.60
12.86
9.74
33
0.735
FCF / Net incomex
1.959
2.084
2.188
2.504
2.588
2.780
2.960
3.277
3.150
3.653
1.659
3.150
2.684
42
29.69
ROIC%
3.66
3.93
4.35
4.44
4.43
5.30
5.98
4.26
2.57
3.56
8.54
4.26
4.31
69
3.13
Return on equity%
3.09
3.72
5.33
7.31
8.03
8.73
10.91
10.00
8.78
8.90
27.41
8.90
8.38
6
6.77
Return on assets%
23.62
25.83
24.31
25.41
27.84
30.69
32.17
34.88
34.37
35.87
12.10
34.37
29.27
6
0.02
EPSRM
0.04
0.04
0.03
0.03
0.04
0.03
0.03
0.03
0.04
0.04
0.02
0.55%
0.25%
—
8.50
EPS growth%
14.90
15.93
13.49
10.58
9.55
8.12
8.18
10.27
8.51
7.65
17.40
8.18
9.91
19
0.06
Bookvalue per shRM
0.09
0.09
0.09
0.10
0.11
0.12
0.11
0.10
0.10
0.09
0.08
(3.38%)
(0.60%)
—
0.06
FCF per shareRM
0.11
0.11
0.11
0.12
0.14
0.14
0.14
0.15
0.17
0.18
0.03
5.21%
6.02%
—
0.09
Dividend per shRM
0.05
0.04
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.06
0.03
0.87%
2.83%
—
5.22
Div yield (avg)%
16.45
18.04
15.88
15.00
12.38
11.54
12.28
15.03
14.56
13.53
4.72
13.53
14.78
10
9.27
Payout ratio%
17.33
16.10
15.24
15.34
17.67
18.53
17.49
19.35
21.57
21.72
10.75
19.35
17.58
28
126.9
Shares (diluted)M
131.1
135.0
123.9
126.1
122.7
116.4
117.8
102.0
93.93
81.96
130.4
(7.76%)
(4.38%)
82
4.95
Buyback yield%
16.70
19.32
17.40
20.07
20.67
17.80
15.58
16.52
17.99
19.02
22.69
17.80
17.89
26
0.528
D/E ratiox
1.604
1.642
1.534
1.639
1.735
1.774
1.720
1.824
1.917
1.858
1.160
1.824
1.728
63
26.07
Enterprise valueRM M
20.12
17.42
16.06
14.40
15.16
13.58
13.40
12.10
13.01
11.04
10.36
(6.15%)
(5.45%)
88
9.343
LT debtRM M
20.12
19.59
23.28
27.30
32.66
36.89
42.04
44.89
53.64
55.07
26.38
11.01%
10.69%
58
Cost of revenue
6.96%
1.00×
Operating expenses
6.55%
0.96×
Property and equipment
16.81%
Spread over hurdle
(0.71%)