110.5
RevenueRM M
119.0
121.9
126.0
126.7
127.7
131.0
130.9
130.6
130.5
131.7
121.3
0.62%
1.23%
37
9.32
Revenue growth%
0.40
0.40
2.74
1.63
0.40
0.40
0.40
0.40
2.44
0.91
12.76
0.40
0.40
88
11.70
Gross margin%
18.74
16.82
18.65
20.53
19.17
17.21
18.44
17.72
15.19
14.07
18.85
17.21
18.08
75
22.75
Operating margin%
2.42
3.42
3.07
1.04
2.01
3.48
3.88
6.34
7.99
5.68
26.44
5.68
3.45
35
17.69
Net margin%
3.30
2.20
2.49
0.85
0.40
0.40
0.40
0.40
0.40
0.40
13.69
0.40
0.40
27
17.28
P/E ratio (avg)x
12.40
11.83
13.66
15.15
14.80
15.12
14.02
15.62
14.50
15.64
10.50
15.12
14.65
69
14.75
EV/EBITx
39.58
38.80
37.13
37.51
36.94
42.06
45.88
43.92
42.77
48.47
19.19
43.92
40.82
40
20.92
FCF yield (avg)%
10.26
9.91
10.02
7.65
5.46
7.14
7.82
5.00
7.81
9.93
29.97
7.81
7.82
9
2.92
FCF margin%
28.99
31.89
30.42
30.91
30.40
30.29
31.23
28.74
26.95
25.37
10.59
28.74
30.35
79
0.540
FCF / Net incomex
1.408
1.646
1.888
2.033
2.110
2.093
2.385
2.764
2.708
2.975
1.679
2.708
2.101
69
17.00
ROIC%
3.92
4.73
4.48
7.12
5.34
4.97
2.72
3.57
3.64
3.68
12.45
3.64
4.20
76
25.83
Return on equity%
6.31
9.16
7.94
6.59
6.67
9.27
8.50
6.25
3.94
3.57
21.35
6.25
6.63
16
25.63
Return on assets%
16.27
17.44
15.00
12.02
13.75
11.54
11.67
13.52
12.63
14.08
14.90
12.63
13.64
13
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.85%)
(1.87%)
—
8.21
EPS growth%
22.98
24.09
24.77
26.28
23.95
23.99
24.31
25.81
24.31
26.53
22.62
24.31
24.31
16
0.02
Bookvalue per shRM
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
(0.32%)
(2.21%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.06%)
2.51%
—
0.01
Dividend per shRM
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.01
7.66%
9.32%
—
14.22
Div yield (avg)%
22.90
24.03
23.45
22.58
20.62
22.22
21.37
18.45
17.22
16.33
22.87
18.45
21.80
62
14.51
Payout ratio%
28.11
26.51
25.55
24.29
22.11
22.84
24.19
26.20
26.07
26.99
20.67
26.07
25.81
85
5.894
Shares (diluted)B
5.490
5.884
5.282
5.792
5.723
6.211
5.541
5.304
5.612
5.449
6.028
(0.98%)
(0.96%)
87
11.55
Buyback yield%
11.93
12.86
15.31
16.44
18.98
16.17
15.60
14.57
17.19
19.60
14.12
16.17
15.89
9
0.813
D/E ratiox
1.556
1.559
1.532
1.476
1.373
1.600
1.622
1.820
1.909
1.838
1.380
1.820
1.580
75
98.29
Enterprise valueRM M
119.7
127.2
144.3
151.1
170.9
169.7
168.7
167.3
157.5
146.4
74.02
(3.05%)
2.39%
12
14.64
LT debtRM M
132.1
138.5
148.1
164.2
162.8
154.9
181.6
185.6
198.7
207.2
27.30
4.95%
6.23%
59
Cost of revenue
1.70%
1.05×
Operating expenses
0.86%
0.96×
Goodwill & intangibles
16.05%
Spread over hurdle
69.12%