26.08
RevenueRM M
128.4
131.9
134.4
137.6
144.4
147.0
153.1
158.9
165.1
173.9
26.99
3.79%
3.56%
49
24.37
Revenue growth%
0.70
2.40
1.24
0.40
2.36
0.54
0.40
0.40
2.52
4.19
25.46
0.54
0.97
50
7.27
Gross margin%
0.40
0.40
0.69
1.40
2.19
0.45
3.13
4.57
7.30
5.63
18.50
4.57
1.79
33
11.24
Operating margin%
0.40
0.40
3.37
1.48
0.40
0.69
3.15
2.54
0.40
0.40
23.95
0.69
0.55
43
20.23
Net margin%
20.91
18.48
19.83
18.64
21.42
20.29
20.22
22.57
21.01
21.15
18.82
21.01
20.60
63
37.54
P/E ratio (avg)x
23.47
22.92
22.82
21.27
20.11
20.49
18.38
18.34
19.01
16.55
8.401
18.38
20.30
8
29.11
EV/EBITx
22.98
22.78
24.95
26.17
24.18
26.13
28.45
29.60
31.72
36.47
10.85
29.60
26.15
23
3.55
FCF yield (avg)%
14.05
12.05
10.25
9.53
10.67
9.99
9.98
9.13
9.50
7.31
9.57
9.50
9.99
81
27.17
FCF margin%
23.24
25.83
28.60
30.63
32.27
31.03
33.52
35.77
36.76
38.88
20.42
35.77
31.65
30
0.927
FCF / Net incomex
1.526
1.696
1.765
1.576
1.387
1.456
1.315
1.364
1.213
1.093
1.569
1.315
1.421
80
24.17
ROIC%
19.00
16.33
13.75
14.55
11.70
14.22
12.19
11.52
13.79
14.81
22.57
13.79
14.01
84
17.26
Return on equity%
4.02
1.44
4.39
5.19
5.42
3.19
5.22
6.23
3.90
2.27
25.24
3.90
4.20
35
9.49
Return on assets%
2.33
4.16
6.52
4.84
3.30
1.54
0.40
0.40
0.40
0.40
15.49
0.40
1.94
41
0.02
EPSRM
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.02
10.50%
9.03%
—
10.57
EPS growth%
2.40
2.51
2.32
4.73
2.33
4.17
2.17
0.40
0.40
2.67
11.73
2.17
2.36
71
0.09
Bookvalue per shRM
0.07
0.08
0.08
0.09
0.08
0.08
0.09
0.09
0.10
0.11
0.07
5.76%
4.81%
—
0.05
FCF per shareRM
0.19
0.19
0.18
0.21
0.23
0.21
0.22
0.21
0.21
0.23
0.04
(0.18%)
2.79%
—
0.08
Dividend per shRM
0.17
0.18
0.19
0.21
0.24
0.25
0.28
0.30
0.31
0.36
0.11
8.52%
8.35%
—
23.52
Div yield (avg)%
11.28
10.85
8.40
6.88
9.46
10.33
12.71
13.82
16.15
18.15
5.88
13.82
11.07
51
29.89
Payout ratio%
16.87
16.89
19.25
17.57
18.10
17.60
16.24
15.81
17.95
16.08
26.20
16.24
17.23
91
407.6
Shares (diluted)M
670.0
710.4
745.0
753.7
732.2
744.6
758.7
888.1
852.7
960.9
409.3
5.59%
3.81%
82
12.51
Buyback yield%
3.88
6.68
7.95
6.82
5.02
6.07
5.67
8.04
6.48
7.50
12.27
6.48
6.58
30
0.726
D/E ratiox
0.222
0.244
0.260
0.267
0.278
0.269
0.309
0.328
0.378
0.383
1.577
0.328
0.274
13
21.06
Enterprise valueRM M
76.60
72.59
76.01
75.97
78.94
88.08
97.27
90.07
92.42
87.09
65.29
1.98%
0.90%
69
107.6
LT debtRM M
115.4
128.6
134.1
150.5
149.4
157.5
163.1
159.5
181.0
197.2
122.0
5.71%
6.42%
20
Cost of revenue
3.40%
0.98×
Operating expenses
3.50%
0.99×