101.8
RevenueRM M
118.5
122.5
127.4
136.8
142.8
148.5
155.0
163.7
169.3
181.4
104.0
4.90%
4.65%
84
29.59
Revenue growth%
24.74
24.55
25.04
23.49
26.28
26.11
25.71
23.82
22.84
23.50
15.92
23.82
24.64
62
2.09
Gross margin%
15.55
16.43
15.45
13.97
12.43
11.33
8.33
9.95
8.97
10.10
18.69
9.95
11.88
21
27.37
Operating margin%
1.26
1.50
3.74
3.96
4.54
4.25
3.31
5.86
3.58
5.99
13.08
4.25
3.85
55
27.04
Net margin%
22.67
22.12
20.68
23.03
24.91
23.04
20.20
19.39
16.61
18.73
23.53
19.39
21.40
42
31.23
P/E ratio (avg)x
9.550
9.556
9.694
10.96
11.84
13.23
13.45
15.92
17.63
17.00
21.52
15.92
12.53
22
23.66
EV/EBITx
35.27
34.29
40.37
39.35
41.05
47.10
47.50
51.94
52.45
59.69
10.74
51.94
44.08
63
12.39
FCF yield (avg)%
4.92
6.19
4.26
1.39
1.01
0.87
0.40
3.01
0.92
3.57
7.95
0.92
2.20
82
29.05
FCF margin%
10.60
12.71
13.67
14.43
16.78
17.18
14.75
16.16
15.41
15.77
24.67
15.77
15.08
73
1.031
FCF / Net incomex
1.417
1.557
1.433
1.380
1.435
1.530
1.569
1.431
1.247
1.229
1.721
1.431
1.432
54
15.10
ROIC%
4.87
5.01
6.04
4.92
5.71
8.68
10.65
9.09
10.06
12.78
18.77
10.06
7.36
86
28.33
Return on equity%
5.30
8.30
10.33
9.35
7.07
5.45
8.10
6.70
5.08
3.56
10.68
5.45
6.88
48
29.90
Return on assets%
27.90
26.74
26.16
26.09
25.08
26.56
25.67
25.46
22.70
22.56
4.08
25.46
25.88
57
0.12
EPSRM
0.26
0.29
0.32
0.37
0.36
0.37
0.45
0.44
0.45
0.47
0.13
5.37%
8.03%
—
28.31
EPS growth%
15.76
13.39
13.52
11.92
12.01
14.61
17.46
18.18
16.14
13.30
3.32
16.14
14.07
52
0.04
Bookvalue per shRM
0.18
0.20
0.23
0.25
0.26
0.30
0.30
0.33
0.38
0.38
0.08
7.69%
7.80%
—
0.08
FCF per shareRM
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.03
0.03
0.12
(6.78%)
(3.60%)
—
0.06
Dividend per shRM
0.13
0.15
0.13
0.12
0.12
0.12
0.11
0.11
0.10
0.09
0.16
(3.82%)
(3.90%)
—
28.73
Div yield (avg)%
15.94
15.71
13.96
12.01
11.60
11.67
11.31
11.79
8.96
10.13
14.78
11.31
11.73
12
15.95
Payout ratio%
27.20
26.24
25.30
27.98
28.54
29.34
30.00
28.66
26.25
25.66
6.56
28.66
27.59
9
342.5
Shares (diluted)M
350.7
354.6
353.4
356.8
309.4
340.3
319.9
324.0
306.3
326.8
338.1
1.10%
0.13%
34
8.06
Buyback yield%
16.52
14.57
13.48
12.75
14.84
16.15
18.63
19.86
19.87
17.69
2.45
18.63
16.34
63
1.797
D/E ratiox
0.766
0.877
0.948
1.101
1.265
1.378
1.404
1.637
1.833
2.191
0.332
1.637
1.321
60
163.3
Enterprise valueRM M
86.25
100.5
106.0
118.9
121.5
117.2
117.6
119.9
143.6
144.7
133.3
3.56%
5.90%
93
145.1
LT debtRM M
213.9
248.6
267.0
298.6
353.4
410.4
436.8
501.4
561.9
632.3
144.8
12.34%
12.83%
31
Cost of revenue
4.82%
1.02×
Operating expenses
4.55%
0.99×
Property and equipment
17.54%
Spread over hurdle
(1.62%)