230.7
RevenueRM M
416.2
440.3
452.3
476.3
492.8
514.6
546.5
569.3
590.4
609.2
235.6
4.33%
4.31%
7
20.47
Revenue growth%
2.25
1.53
2.43
4.30
7.23
8.17
7.81
8.78
9.76
7.44
28.56
8.17
7.34
13
26.70
Gross margin%
7.16
5.01
6.18
8.85
7.97
6.80
9.47
10.87
13.84
11.00
10.35
10.87
8.41
44
17.31
Operating margin%
11.35
14.25
16.86
19.09
21.87
21.42
22.10
20.53
22.33
23.35
24.85
22.10
20.98
7
21.56
Net margin%
19.38
16.86
16.32
17.71
18.41
15.57
15.47
16.90
18.49
16.22
19.31
16.22
16.88
48
19.15
P/E ratio (avg)x
46.17
47.10
50.53
56.63
64.88
71.02
78.75
87.61
94.62
104.5
6.912
87.61
67.95
22
12.69
EV/EBITx
27.82
28.85
26.19
28.76
29.66
30.90
33.68
38.25
41.84
44.69
20.10
38.25
30.28
45
17.27
FCF yield (avg)%
29.32
28.53
28.85
31.67
32.78
34.68
33.57
32.13
32.31
30.03
24.57
32.31
31.90
23
27.16
FCF margin%
0.40
1.15
4.14
5.92
7.83
9.28
11.19
13.57
12.25
10.53
2.97
11.19
8.56
22
0.922
FCF / Net incomex
0.970
0.914
0.827
0.780
0.699
0.639
0.587
0.535
0.499
0.459
0.673
0.535
0.669
92
18.25
ROIC%
7.04
7.71
9.23
7.65
9.62
7.09
6.52
5.64
3.86
1.66
13.61
5.64
7.06
17
28.11
Return on equity%
13.81
13.21
13.06
10.62
10.87
11.36
12.12
12.62
12.50
14.94
20.91
12.50
12.56
92
5.17
Return on assets%
1.23
1.54
4.21
7.05
10.04
10.33
12.94
10.17
9.92
8.85
19.88
10.17
9.38
93
0.15
EPSRM
0.09
0.09
0.09
0.10
0.10
0.09
0.10
0.10
0.10
0.10
0.17
(0.23%)
1.60%
—
4.52
EPS growth%
16.58
13.88
15.02
17.04
17.45
15.37
16.09
18.39
16.75
19.50
19.05
16.75
16.67
19
0.14
Bookvalue per shRM
0.04
0.04
0.04
0.05
0.06
0.05
0.05
0.06
0.06
0.07
0.13
4.50%
6.38%
—
0.12
FCF per shareRM
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.10
0.11
0.03
6.78%
8.36%
—
0.15
Dividend per shRM
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.05
8.79%
10.00%
—
17.72
Div yield (avg)%
30.24
29.24
30.65
30.35
28.32
27.02
24.17
24.10
21.57
24.04
3.22
24.10
27.67
32
10.61
Payout ratio%
1.67
4.40
5.39
2.80
3.22
2.43
5.08
3.29
2.86
1.31
12.56
2.86
3.04
34
2.457
Shares (diluted)B
2.221
2.183
1.983
1.772
1.649
1.581
1.394
1.378
1.197
1.050
2.377
(8.63%)
(7.04%)
29
25.09
Buyback yield%
8.13
9.20
7.19
9.77
9.09
7.70
9.26
10.21
10.47
10.51
19.97
10.21
9.23
54
0.170
D/E ratiox
0.243
0.272
0.319
0.329
0.362
0.385
0.390
0.440
0.482
0.488
1.551
0.440
0.373
94
421.4
Enterprise valueRM M
143.0
132.7
139.4
146.1
136.9
136.8
129.4
121.6
132.6
125.4
99.62
(1.74%)
(0.33%)
93
173.4
LT debtRM M
633.8
652.8
760.5
737.9
851.1
812.4
866.7
856.5
831.9
958.0
63.39
2.39%
5.42%
12
Cost of revenue
4.41%
1.01×
Operating expenses
3.53%
0.93×
Cash and investments
18.52%
Goodwill & intangibles
13.46%
Spread over hurdle
18.70%