53.24
RevenueRM M
93.56
98.23
103.3
108.4
113.8
119.0
128.3
135.7
147.4
156.7
59.55
6.61%
5.85%
11
7.03
Revenue growth%
28.08
29.01
27.58
28.28
27.31
26.21
28.70
30.11
29.18
30.67
18.22
29.18
28.49
63
25.45
Gross margin%
26.26
25.12
22.86
21.06
20.54
18.43
20.62
23.24
22.78
21.26
24.35
21.26
22.02
15
16.58
Operating margin%
13.69
12.50
13.95
15.19
13.54
11.96
10.40
7.67
9.33
9.86
11.20
9.86
12.23
68
7.91
Net margin%
0.40
0.40
0.40
0.40
1.35
1.78
3.93
2.68
0.40
2.58
2.60
2.58
0.87
21
17.95
P/E ratio (avg)x
5.465
5.257
5.422
5.849
6.621
6.711
7.343
7.288
7.805
8.203
17.92
7.343
6.666
89
13.12
EV/EBITx
24.98
28.47
30.11
32.15
38.50
44.34
45.68
54.10
62.00
66.68
33.65
54.10
41.42
76
12.95
FCF yield (avg)%
19.64
21.88
22.36
25.23
27.38
26.84
24.38
23.61
23.15
20.52
14.75
23.61
23.38
53
27.77
FCF margin%
24.50
23.17
21.53
18.72
21.07
23.61
23.42
26.25
26.18
25.57
25.81
25.57
23.52
6
0.849
FCF / Net incomex
1.274
1.315
1.532
1.482
1.590
1.843
1.817
1.927
2.277
2.254
0.333
1.927
1.703
94
16.04
ROIC%
30.35
32.07
33.88
32.72
33.54
32.97
35.47
37.05
38.72
37.91
29.10
37.05
33.71
50
12.99
Return on equity%
3.75
3.21
3.65
1.74
0.70
0.40
0.40
2.69
4.22
2.47
28.68
2.47
2.58
75
5.36
Return on assets%
21.60
22.33
25.10
26.34
23.38
24.25
22.39
20.50
22.88
23.07
9.59
22.88
22.98
43
0.08
EPSRM
0.05
0.06
0.07
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.08
4.78%
6.36%
—
18.51
EPS growth%
14.95
16.36
15.71
18.54
18.15
20.84
19.85
22.72
20.04
20.83
13.18
20.83
19.19
38
0.03
Bookvalue per shRM
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.09
(0.16%)
1.44%
—
0.06
FCF per shareRM
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05%
(1.26%)
—
0.09
Dividend per shRM
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.04
2.91%
1.69%
—
29.61
Div yield (avg)%
22.57
25.36
23.68
20.80
20.54
18.72
17.37
17.53
17.27
18.81
9.78
17.53
19.67
49
14.97
Payout ratio%
22.56
21.70
24.20
24.31
25.02
22.05
22.69
20.55
22.19
22.88
15.12
22.19
22.62
54
429.5
Shares (diluted)M
414.8
431.0
472.8
425.6
437.9
446.3
392.0
355.7
332.6
348.5
410.2
(4.47%)
(0.67%)
26
26.89
Buyback yield%
4.23
2.88
5.27
4.18
1.76
0.40
2.06
0.92
0.40
1.99
16.51
0.92
2.02
69
0.662
D/E ratiox
0.536
0.576
0.649
0.664
0.751
0.835
0.909
0.936
0.991
1.061
0.683
0.936
0.793
56
35.43
Enterprise valueRM M
42.03
46.53
47.78
50.95
55.33
54.40
52.57
52.17
53.37
56.66
7.493
0.48%
4.27%
86
87.84
LT debtRM M
130.0
157.9
166.1
201.2
242.5
294.3
334.4
357.2
378.6
444.3
130.4
12.88%
14.09%
23
Cost of revenue
5.62%
0.98×
Operating expenses
5.61%
0.98×
Cash and investments
22.31%
Property and equipment
16.77%
Spread over hurdle
45.60%