75.42
RevenueRM M
281.1
288.2
305.4
318.7
325.3
346.3
354.4
369.2
381.0
400.5
77.60
4.24%
3.98%
92
12.89
Revenue growth%
20.04
20.03
17.64
15.07
15.44
16.87
19.19
19.18
22.03
22.25
16.10
19.19
19.18
26
20.17
Gross margin%
2.78
0.40
0.40
3.08
2.32
0.40
0.40
0.40
2.05
0.40
25.20
0.40
0.40
43
27.48
Operating margin%
10.08
13.05
15.80
14.10
14.28
16.90
19.68
21.41
22.71
21.74
3.16
21.41
16.35
37
6.77
Net margin%
15.29
17.67
18.10
20.09
19.58
18.03
19.06
16.19
14.72
14.30
13.93
16.19
17.85
14
21.51
P/E ratio (avg)x
8.747
7.874
8.244
8.180
8.667
9.209
9.231
9.601
8.651
9.118
17.77
9.209
8.707
85
22.05
EV/EBITx
9.677
10.53
11.12
11.77
11.96
12.25
12.76
14.94
14.36
15.13
14.18
14.36
12.10
40
15.38
FCF yield (avg)%
1.61
1.76
0.40
0.40
3.34
3.75
1.40
2.93
0.96
2.32
3.46
2.32
1.68
79
5.68
FCF margin%
3.68
1.13
0.42
0.40
0.40
0.40
0.45
1.72
0.40
2.65
23.52
0.45
0.43
83
1.470
FCF / Net incomex
1.620
1.486
1.495
1.540
1.753
1.983
2.107
2.094
2.293
2.395
1.514
2.107
1.868
78
27.48
ROIC%
1.23
0.45
2.84
4.84
3.12
4.30
5.03
7.03
8.85
7.97
15.31
7.03
4.57
66
18.73
Return on equity%
24.60
26.75
24.98
27.39
30.31
31.75
29.41
31.22
32.83
30.58
21.32
31.22
29.86
81
23.44
Return on assets%
15.27
13.82
14.42
13.81
11.13
8.54
8.38
9.90
9.66
8.80
9.74
8.80
10.51
85
0.10
EPSRM
0.10
0.11
0.10
0.10
0.11
0.12
0.11
0.12
0.13
0.13
0.10
3.57%
2.23%
—
22.33
EPS growth%
5.22
4.84
4.06
6.90
7.81
6.89
8.44
10.17
8.89
6.16
12.58
8.44
6.89
43
0.07
Bookvalue per shRM
0.08
0.08
0.09
0.09
0.10
0.10
0.10
0.10
0.10
0.10
0.06
(0.03%)
2.12%
—
0.07
FCF per shareRM
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(1.48%)
(3.64%)
—
0.10
Dividend per shRM
0.16
0.15
0.18
0.18
0.20
0.20
0.20
0.22
0.22
0.22
0.10
1.52%
2.94%
—
14.21
Div yield (avg)%
15.13
16.21
14.10
12.00
9.75
10.84
13.18
15.66
15.30
15.13
15.60
15.13
14.62
82
9.85
Payout ratio%
6.93
5.91
7.28
6.69
6.16
5.69
5.17
4.07
3.79
0.88
16.98
4.07
5.80
86
1.275
Shares (diluted)B
1.148
1.280
1.209
1.349
1.499
1.387
1.257
1.275
1.298
1.191
1.280
(4.51%)
0.88%
37
17.28
Buyback yield%
16.42
16.69
17.36
19.43
20.92
19.48
19.79
18.33
18.56
17.83
17.09
18.56
18.44
83
0.604
D/E ratiox
1.015
0.898
0.981
1.066
1.142
1.092
1.145
1.039
1.154
1.284
1.538
1.145
1.079
62
343.6
Enterprise valueRM M
479.5
442.7
456.7
426.2
388.2
355.4
383.7
387.3
401.4
376.3
71.60
(0.62%)
(2.19%)
65
184.1
LT debtRM M
359.9
372.5
339.2
298.3
321.2
321.9
295.0
317.2
342.1
298.9
225.0
(1.43%)
(2.15%)
25
Cost of revenue
3.94%
1.00×
Operating expenses
4.18%
1.02×
Cash and investments
18.15%
Spread over hurdle
50.69%