2.228
RevenueRM B
1.374
1.465
1.546
1.617
1.697
1.810
1.911
1.980
2.051
2.143
2.356
4.78%
5.14%
70
26.65
Revenue growth%
10.45
11.16
11.86
14.60
14.52
12.66
11.38
8.99
11.30
10.33
18.04
11.30
11.34
42
10.52
Gross margin%
23.81
23.69
20.83
23.55
24.80
25.94
28.39
27.85
30.60
33.00
10.63
28.39
25.37
40
27.30
Operating margin%
8.30
8.78
7.46
6.45
6.53
6.31
6.25
8.50
7.23
5.53
5.53
6.31
6.88
32
26.78
Net margin%
14.29
11.78
10.29
9.06
7.54
9.91
12.54
14.08
13.22
15.61
22.89
13.22
12.16
48
34.72
P/E ratio (avg)x
22.66
22.47
23.45
20.46
19.09
18.61
19.55
19.04
17.82
17.75
19.33
18.61
19.32
45
12.76
EV/EBITx
33.30
33.81
34.44
38.68
39.39
41.47
40.64
43.15
48.84
46.49
28.32
43.15
40.01
73
19.91
FCF yield (avg)%
27.29
26.64
27.75
29.93
28.85
31.21
29.91
29.00
28.54
27.98
28.82
29.00
28.69
78
28.16
FCF margin%
9.01
6.86
4.68
6.56
4.28
6.61
4.36
2.47
0.86
0.40
10.60
2.47
4.52
31
0.638
FCF / Net incomex
1.616
1.894
2.162
2.241
2.367
2.813
3.324
3.940
4.442
5.262
1.622
3.940
2.590
27
20.17
ROIC%
10.63
12.48
13.77
14.04
14.38
15.38
12.48
12.51
14.19
12.46
9.17
12.51
13.14
8
5.26
Return on equity%
26.86
29.39
27.79
25.09
22.14
20.99
22.54
21.14
20.70
20.82
3.50
20.99
22.34
68
24.79
Return on assets%
2.84
0.69
2.93
0.67
0.65
2.52
0.40
0.40
2.38
3.14
24.21
2.38
1.54
44
0.13
EPSRM
0.06
0.06
0.06
0.05
0.04
0.05
0.05
0.04
0.04
0.04
0.14
(1.50%)
(2.71%)
—
19.62
EPS growth%
5.16
5.18
3.50
6.39
7.77
4.85
4.94
5.96
6.67
8.67
16.17
5.96
5.57
36
0.13
Bookvalue per shRM
0.13
0.14
0.16
0.15
0.15
0.17
0.17
0.15
0.16
0.18
0.03
2.93%
4.07%
—
0.06
FCF per shareRM
0.05
0.05
0.05
0.06
0.06
0.06
0.08
0.08
0.09
0.10
0.13
9.42%
8.68%
—
0.05
Dividend per shRM
0.09
0.08
0.08
0.07
0.08
0.08
0.09
0.10
0.09
0.09
0.07
3.02%
(0.03%)
—
27.97
Div yield (avg)%
31.28
29.90
29.70
29.71
31.79
34.37
37.23
37.61
39.74
39.40
11.79
37.61
33.08
55
7.65
Payout ratio%
10.39
8.72
6.01
8.30
6.33
7.49
4.68
6.76
7.77
10.01
2.47
7.49
7.63
6
7.869
Shares (diluted)B
11.90
13.35
13.15
13.80
15.22
16.79
16.14
16.45
17.68
20.17
7.862
5.79%
6.27%
28
11.24
Buyback yield%
9.77
9.49
10.57
12.90
12.88
13.86
16.12
13.46
13.74
15.65
14.08
13.86
13.18
6
1.267
D/E ratiox
1.841
1.901
1.828
2.101
2.021
2.326
2.479
2.422
2.847
2.854
1.791
2.479
2.213
67
1.811
Enterprise valueRM B
2.673
2.615
2.402
2.706
2.552
2.567
2.587
2.630
2.675
2.556
1.056
0.03%
(0.35%)
13
1.828
LT debtRM B
2.616
2.522
2.715
2.972
3.304
3.358
3.813
3.644
4.217
4.680
2.078
7.21%
7.45%
82
Cost of revenue
5.16%
1.00×
Operating expenses
4.73%
0.96×
Property and equipment
15.15%
Goodwill & intangibles
13.19%
Spread over hurdle
32.17%