15.97
RevenueRM M
69.85
71.62
73.35
73.83
75.11
74.83
73.66
73.50
73.13
74.01
17.20
(0.30%)
0.58%
14
13.23
Revenue growth%
20.66
19.20
20.16
18.27
18.53
15.61
18.55
19.87
18.54
16.57
13.29
18.54
18.55
63
25.70
Gross margin%
9.35
7.79
8.42
10.50
7.89
6.49
4.60
5.41
4.73
7.63
22.61
5.41
7.71
7
8.15
Operating margin%
1.84
3.80
2.07
3.38
5.48
2.65
5.32
4.11
4.32
1.41
24.89
4.11
3.59
64
24.27
Net margin%
6.91
7.08
9.50
10.06
7.32
9.86
7.93
4.97
6.84
6.36
3.53
6.84
7.20
11
11.02
P/E ratio (avg)x
39.32
43.96
50.25
49.66
56.79
59.05
60.72
67.78
70.14
66.53
9.009
66.53
57.92
80
7.909
EV/EBITx
5.703
5.607
6.015
5.713
5.113
4.560
4.323
3.911
3.631
3.184
13.92
3.911
4.837
93
12.73
FCF yield (avg)%
22.77
24.85
26.25
28.43
27.53
27.12
24.96
24.68
22.50
23.70
27.28
24.68
24.90
50
18.58
FCF margin%
19.95
21.85
24.51
25.77
23.28
21.94
23.60
22.17
21.87
22.74
24.02
22.17
22.45
87
1.611
FCF / Net incomex
0.464
0.491
0.470
0.503
0.580
0.610
0.635
0.610
0.576
0.655
0.304
0.610
0.578
65
19.43
ROIC%
18.06
20.53
19.82
21.79
21.75
24.45
22.70
21.55
23.59
21.00
28.27
22.70
21.65
47
18.36
Return on equity%
3.67
5.39
8.05
10.55
11.39
14.20
12.77
15.24
13.78
12.63
5.14
13.78
12.01
18
4.59
Return on assets%
26.59
29.36
30.93
28.89
30.44
31.40
34.08
37.02
35.85
36.53
21.31
35.85
31.17
90
0.11
EPSRM
0.09
0.08
0.08
0.07
0.08
0.07
0.07
0.08
0.08
0.08
0.12
(1.02%)
(0.80%)
—
26.18
EPS growth%
12.95
10.01
8.25
5.75
5.61
4.46
5.46
7.90
7.59
8.63
15.16
7.59
7.75
81
0.08
Bookvalue per shRM
0.32
0.33
0.36
0.40
0.43
0.43
0.48
0.51
0.58
0.62
0.22
7.34%
7.47%
—
0.20
FCF per shareRM
0.33
0.36
0.39
0.42
0.46
0.51
0.56
0.65
0.70
0.72
0.04
9.64%
8.84%
—
0.05
Dividend per shRM
0.15
0.15
0.15
0.18
0.20
0.22
0.25
0.26
0.27
0.29
0.15
7.88%
6.78%
—
18.83
Div yield (avg)%
30.27
30.72
31.24
29.88
30.44
30.92
30.10
28.09
27.70
27.60
7.12
28.09
30.18
73
4.34
Payout ratio%
17.41
17.27
19.96
20.49
19.49
20.00
20.07
19.20
16.73
13.98
16.07
19.20
19.35
41
222.9
Shares (diluted)M
280.8
274.9
269.2
305.2
336.5
379.0
373.2
375.9
400.3
451.4
216.0
6.05%
5.29%
43
22.62
Buyback yield%
11.88
10.00
8.03
5.71
5.89
6.69
8.93
9.86
12.41
11.30
2.32
9.86
9.39
56
1.668
D/E ratiox
0.351
0.351
0.396
0.402
0.407
0.389
0.375
0.383
0.384
0.376
1.232
0.383
0.384
23
10.45
Enterprise valueRM M
94.13
90.14
84.67
88.40
90.31
95.36
108.9
117.7
113.2
122.2
54.76
6.24%
3.43%
90
83.17
LT debtRM M
34.67
36.05
39.76
42.87
42.85
39.02
36.89
34.83
35.84
33.26
77.34
(4.94%)
(0.63%)
77
Cost of revenue
0.58%
1.00×
Operating expenses
0.74%
1.02×
Property and equipment
14.99%
Spread over hurdle
(4.30%)