22.68
RevenueRM M
98.11
97.81
98.73
102.7
102.4
104.1
106.7
109.1
113.0
115.2
24.79
2.37%
1.89%
10
10.90
Revenue growth%
14.93
12.00
14.01
11.74
14.47
17.33
14.90
17.83
19.81
16.83
29.49
17.33
14.92
58
22.59
Gross margin%
31.86
30.08
31.26
30.65
30.85
28.46
27.68
28.68
26.20
25.65
22.56
27.68
29.38
71
21.55
Operating margin%
7.75
9.92
7.30
10.24
8.64
11.56
14.23
13.65
13.74
13.49
9.40
13.65
10.90
85
21.75
Net margin%
4.33
3.13
3.33
4.26
6.10
3.40
6.10
5.00
2.21
1.98
27.60
3.40
3.83
6
37.03
P/E ratio (avg)x
19.99
21.61
23.41
20.68
21.81
19.60
17.42
15.38
13.47
12.50
9.618
15.38
19.80
81
21.17
EV/EBITx
12.33
12.62
11.10
10.34
10.38
11.08
9.591
8.696
9.396
8.769
28.72
9.396
10.36
65
15.02
FCF yield (avg)%
8.12
9.73
12.20
12.01
9.29
11.57
9.08
9.20
8.29
6.87
5.77
9.08
9.25
51
22.48
FCF margin%
22.74
24.25
25.81
25.69
26.86
23.94
22.45
23.66
23.90
22.42
9.03
23.66
23.92
92
0.316
FCF / Net incomex
1.736
1.989
2.198
2.372
2.327
2.332
2.394
2.457
2.435
2.441
0.816
2.435
2.352
54
17.02
ROIC%
9.11
6.22
3.67
4.89
5.65
8.58
10.48
9.49
10.54
12.03
5.41
10.48
8.84
33
25.56
Return on equity%
11.95
12.36
12.23
10.06
12.47
14.74
15.60
14.42
12.09
14.47
6.69
14.47
12.41
24
28.18
Return on assets%
17.07
17.19
18.02
17.87
16.07
18.34
16.85
17.58
20.07
17.68
20.67
17.68
17.63
52
0.03
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
1.88%
(1.08%)
—
26.11
EPS growth%
22.93
24.75
22.77
24.35
25.81
23.51
21.01
21.57
19.73
17.67
19.17
21.01
22.85
80
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(8.86%)
(4.02%)
—
0.05
FCF per shareRM
0.04
0.04
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.01
(2.32%)
(0.03%)
—
0.05
Dividend per shRM
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.06
2.85%
(1.62%)
—
8.50
Div yield (avg)%
26.89
28.63
31.12
32.61
31.93
33.91
31.84
31.59
29.22
29.57
25.65
31.59
31.36
72
29.06
Payout ratio%
25.52
23.72
24.58
25.32
25.34
26.90
25.94
28.89
30.25
29.88
11.63
28.89
25.73
91
0.843
Shares (diluted)B
1.188
1.317
1.296
1.566
1.802
1.991
2.156
2.586
2.893
3.211
0.819
12.25%
10.89%
11
7.25
Buyback yield%
29.35
28.45
29.83
32.54
35.19
36.27
36.45
39.24
37.11
36.91
12.28
36.91
35.73
31
0.117
D/E ratiox
1.422
1.552
1.541
1.643
1.752
1.691
1.854
1.898
1.992
2.004
0.850
1.898
1.722
40
147.1
Enterprise valueRM M
48.62
45.35
40.42
39.15
37.36
39.00
42.23
45.20
42.74
47.88
125.6
5.08%
(0.53%)
81
39.22
LT debtRM M
134.3
130.6
133.9
120.9
125.0
112.8
110.9
113.8
115.4
112.3
9.531
(2.13%)
(1.09%)
53
Cost of revenue
1.86%
1.00×
Operating expenses
2.00%
1.01×
Property and equipment
14.51%
Spread over hurdle
67.89%