272.2
RevenueRM M
293.2
310.0
320.1
340.9
360.5
388.9
405.3
429.0
460.4
492.7
292.2
6.45%
6.07%
11
7.19
Revenue growth%
12.14
11.62
12.98
14.96
14.48
15.56
13.31
14.24
14.59
11.80
3.83
14.24
13.78
22
25.71
Gross margin%
7.88
9.42
6.45
7.41
6.64
7.03
8.12
9.14
11.28
13.76
22.86
9.14
8.00
82
14.32
Operating margin%
26.69
29.41
29.74
28.87
29.71
28.36
30.32
33.20
32.85
33.07
26.58
32.85
29.72
85
29.02
Net margin%
27.23
29.98
31.21
28.63
29.12
29.92
29.41
28.80
29.22
26.24
8.27
29.22
29.17
39
15.12
P/E ratio (avg)x
42.91
48.42
51.12
54.12
54.68
61.28
62.16
73.76
82.31
87.11
30.36
73.76
57.98
9
28.15
EV/EBITx
16.48
16.85
15.33
13.99
14.90
13.68
14.41
13.92
14.97
15.40
13.19
14.41
14.94
83
22.84
FCF yield (avg)%
27.40
26.87
25.03
22.64
23.91
25.46
23.25
23.63
26.53
25.66
7.14
25.46
25.25
94
24.58
FCF margin%
3.56
2.57
4.75
4.39
2.06
4.16
2.59
1.84
3.79
2.41
27.20
2.59
3.07
59
0.331
FCF / Net incomex
1.341
1.328
1.390
1.507
1.571
1.699
1.796
1.731
1.560
1.438
1.634
1.699
1.533
51
10.02
ROIC%
22.23
19.75
17.34
14.66
17.48
19.45
17.02
18.97
16.96
17.83
13.77
17.83
17.66
92
7.70
Return on equity%
32.98
33.44
32.14
33.03
32.97
30.35
33.31
31.93
30.64
33.00
21.32
31.93
32.97
77
27.13
Return on assets%
13.90
15.14
16.29
15.13
17.85
19.54
17.13
16.46
16.94
19.79
22.71
17.13
16.70
15
0.10
EPSRM
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.10
(3.45%)
(0.14%)
—
19.47
EPS growth%
3.05
3.35
1.27
0.88
2.78
3.48
3.28
4.17
7.15
6.11
7.45
4.17
3.32
25
0.13
Bookvalue per shRM
0.22
0.24
0.26
0.28
0.27
0.27
0.25
0.24
0.23
0.22
0.11
(4.21%)
0.40%
—
0.18
FCF per shareRM
0.20
0.24
0.28
0.28
0.28
0.33
0.39
0.45
0.43
0.49
0.06
11.80%
9.65%
—
0.13
Dividend per shRM
0.22
0.23
0.25
0.25
0.27
0.26
0.25
0.28
0.31
0.30
0.04
2.57%
4.11%
—
26.76
Div yield (avg)%
30.06
27.58
26.41
25.90
23.53
21.61
23.11
20.39
20.98
21.45
15.49
21.45
23.32
88
29.08
Payout ratio%
20.20
21.35
23.09
25.84
24.86
25.51
23.39
21.27
21.19
22.96
11.67
22.96
23.03
31
2.691
Shares (diluted)B
3.221
3.727
4.019
3.917
4.326
4.914
5.668
5.653
5.479
5.318
2.763
4.21%
6.32%
38
24.41
Buyback yield%
2.37
3.45
3.47
3.59
4.16
6.26
7.69
9.69
8.74
10.88
12.33
8.74
5.21
91
1.442
D/E ratiox
1.961
2.260
2.252
2.589
2.581
2.857
2.843
3.134
3.204
3.318
0.776
3.134
2.716
17
65.74
Enterprise valueRM M
779.1
757.0
833.7
803.0
782.9
728.6
687.2
709.4
813.7
769.0
97.94
(0.36%)
0.67%
86
66.77
LT debtRM M
536.6
456.2
490.4
432.4
396.2
375.7
325.3
288.6
281.4
251.3
526.8
(8.70%)
(7.95%)
60
Cost of revenue
6.27%
1.02×
Operating expenses
5.79%
0.97×
Property and equipment
16.82%
Spread over hurdle
15.88%