33.79
RevenueRM M
112.4
114.7
120.3
124.5
129.6
136.4
140.5
144.0
151.7
159.5
37.49
4.25%
4.07%
52
18.11
Revenue growth%
7.81
5.38
5.33
3.10
4.54
3.94
6.24
6.08
8.63
6.07
4.25
6.08
5.73
85
2.48
Gross margin%
7.93
5.84
3.76
4.28
3.03
5.72
8.60
7.38
5.50
4.59
19.77
5.72
5.61
71
20.95
Operating margin%
21.75
20.52
18.83
19.20
21.76
24.52
23.29
20.58
20.24
18.64
12.15
20.58
20.55
7
11.58
Net margin%
17.50
18.81
18.98
17.25
14.92
14.48
14.41
16.08
14.18
15.53
29.75
14.48
15.81
78
23.01
P/E ratio (avg)x
13.54
15.04
14.98
14.64
15.58
14.04
15.39
14.18
13.42
12.74
21.30
14.04
14.41
47
22.85
EV/EBITx
12.10
11.46
10.68
9.599
8.625
7.769
8.032
7.512
8.097
8.616
34.54
8.032
8.621
67
16.61
FCF yield (avg)%
20.25
20.80
19.06
19.68
17.92
16.20
14.82
16.92
16.48
18.71
19.49
16.48
18.32
20
26.34
FCF margin%
6.98
8.73
8.92
8.91
9.89
9.27
12.08
13.45
15.59
16.65
10.00
13.45
9.58
28
0.176
FCF / Net incomex
0.834
0.830
0.815
0.798
0.828
0.760
0.769
0.823
0.787
0.820
0.994
0.787
0.818
66
18.94
ROIC%
17.45
19.50
17.82
14.99
16.52
16.22
13.78
12.19
10.35
9.71
7.30
12.19
15.61
25
22.31
Return on equity%
10.14
12.42
13.02
14.49
13.43
11.07
8.98
7.09
8.00
6.93
27.27
8.00
10.61
77
25.92
Return on assets%
5.06
7.41
9.30
7.51
8.28
7.79
8.89
9.73
7.29
7.73
14.07
7.79
7.76
18
0.08
EPSRM
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.09
2.81%
2.94%
—
22.15
EPS growth%
6.51
8.64
7.81
6.43
6.23
3.74
4.09
3.31
3.32
2.70
13.64
3.32
5.16
22
0.03
Bookvalue per shRM
0.11
0.10
0.11
0.11
0.12
0.11
0.12
0.13
0.12
0.12
0.10
(0.46%)
1.39%
—
0.08
FCF per shareRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
1.65%
1.68%
—
0.03
Dividend per shRM
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.10
0.10
0.10
0.02
3.57%
2.21%
—
20.45
Div yield (avg)%
8.97
10.93
11.72
11.42
13.47
10.91
12.37
9.58
9.55
8.09
18.08
9.58
10.92
68
13.83
Payout ratio%
21.32
23.92
25.16
23.08
22.24
20.93
21.41
19.20
18.67
18.28
4.19
19.20
21.36
36
0.518
Shares (diluted)B
0.616
0.698
0.775
0.898
0.899
0.965
1.136
1.269
1.416
1.535
0.523
11.30%
9.16%
75
6.37
Buyback yield%
18.86
20.74
18.34
19.78
19.94
20.00
21.53
24.12
26.22
24.88
14.72
24.12
20.37
54
1.498
D/E ratiox
0.273
0.278
0.289
0.342
0.400
0.410
0.430
0.450
0.471
0.541
1.021
0.450
0.405
84
78.42
Enterprise valueRM M
93.83
83.41
74.63
79.74
82.36
88.93
84.91
85.15
72.77
71.67
197.2
(2.74%)
(3.54%)
87
150.0
LT debtRM M
28.54
29.71
26.22
26.90
23.95
22.36
24.49
23.31
21.73
22.93
153.1
(0.86%)
(2.32%)
21
Cost of revenue
4.10%
1.00×
Operating expenses
3.89%
0.98×
Property and equipment
18.50%
Spread over hurdle
(4.82%)