52.23
RevenueRM M
357.5
370.9
373.4
381.9
392.8
404.1
399.8
410.3
424.5
436.3
55.40
2.12%
1.98%
76
16.24
Revenue growth%
21.53
22.05
21.97
21.09
19.80
22.33
19.70
19.63
17.40
18.14
23.79
19.63
20.44
25
12.09
Gross margin%
31.36
33.34
35.79
36.41
38.01
38.06
37.59
40.53
39.00
41.11
27.42
39.00
37.80
85
8.57
Operating margin%
16.55
18.76
21.10
23.37
20.87
19.10
16.58
14.69
15.44
15.91
22.47
15.91
17.67
73
27.03
Net margin%
28.54
26.33
29.27
26.93
29.40
29.08
27.52
26.87
26.15
25.48
19.55
26.87
27.22
15
30.35
P/E ratio (avg)x
15.30
15.30
16.53
15.65
17.31
18.72
19.06
19.05
20.18
20.54
29.99
19.06
18.01
64
20.76
EV/EBITx
27.04
28.82
30.60
28.60
29.19
29.09
25.79
28.05
27.04
27.36
10.62
27.36
28.33
46
24.81
FCF yield (avg)%
17.35
18.18
15.38
13.02
14.74
14.80
16.28
16.96
16.84
18.53
15.06
16.84
16.56
21
2.09
FCF margin%
21.21
24.11
25.51
23.99
22.86
20.86
21.08
18.86
21.36
18.41
29.09
20.86
21.29
43
1.288
FCF / Net incomex
0.557
0.630
0.608
0.706
0.820
0.923
0.999
1.101
1.119
1.320
0.440
1.101
0.871
58
24.47
ROIC%
6.46
5.91
7.06
4.54
7.26
9.78
10.23
13.21
10.82
9.66
27.41
10.23
8.46
12
12.62
Return on equity%
28.84
29.00
28.53
26.13
28.12
30.82
32.02
33.86
31.62
30.76
12.72
31.62
29.88
45
14.64
Return on assets%
6.22
8.98
8.45
9.94
9.63
7.69
8.97
6.39
6.03
8.05
26.31
7.69
8.25
90
0.60
EPSRM
0.62
0.66
0.60
0.58
0.56
0.52
0.59
0.65
0.68
0.74
0.67
5.94%
2.57%
—
27.60
EPS growth%
3.14
3.06
0.59
0.40
0.40
0.40
0.88
0.40
0.40
1.27
23.73
0.40
0.49
90
0.53
Bookvalue per shRM
0.66
0.63
0.57
0.58
0.58
0.52
0.49
0.51
0.50
0.54
0.33
(1.37%)
(2.87%)
—
0.71
FCF per shareRM
0.68
0.76
0.75
0.83
0.92
0.85
0.95
1.02
0.99
1.16
0.49
4.81%
5.39%
—
0.58
Dividend per shRM
0.71
0.78
0.81
0.88
0.85
0.91
0.93
0.88
0.96
0.93
0.76
1.86%
3.83%
—
12.46
Div yield (avg)%
8.44
7.82
8.36
9.55
7.64
10.19
7.35
9.40
12.08
11.60
5.30
10.19
8.92
58
5.21
Payout ratio%
17.12
19.57
18.20
15.33
13.63
16.40
13.69
13.82
16.15
16.85
11.58
16.15
16.28
56
450.0
Shares (diluted)M
507.2
490.0
446.7
444.3
447.3
478.7
471.3
424.9
421.2
478.1
451.0
1.34%
0.40%
90
5.64
Buyback yield%
26.55
27.24
27.42
27.94
26.73
25.34
23.89
25.34
26.07
28.80
17.70
25.34
26.64
53
0.989
D/E ratiox
0.465
0.406
0.420
0.383
0.351
0.364
0.396
0.386
0.361
0.362
0.288
0.364
0.385
90
397.9
Enterprise valueRM M
126.5
139.2
143.5
157.3
163.5
179.6
176.0
183.5
193.2
203.7
126.8
4.50%
4.35%
57
95.49
LT debtRM M
79.32
80.71
90.96
95.15
93.22
108.8
131.6
147.4
147.0
150.5
332.3
10.05%
8.43%
76
Cost of revenue
1.53%
0.96×
Operating expenses
3.61%
1.17×
Property and equipment
16.21%
Spread over hurdle
11.15%