75.71
RevenueRM M
36.18
38.53
41.56
45.41
50.16
55.05
58.67
64.72
71.25
77.89
79.86
9.20%
8.68%
56
6.85
Revenue growth%
0.40
1.37
0.40
2.37
0.48
0.40
0.40
3.29
0.65
0.68
15.60
0.65
0.57
74
7.40
Gross margin%
10.22
11.56
13.59
15.03
14.54
13.75
11.56
10.43
7.50
5.52
24.14
10.43
11.56
56
27.64
Operating margin%
1.87
4.36
4.96
6.43
7.13
4.60
6.91
8.01
7.74
10.30
22.95
7.74
6.67
57
7.31
Net margin%
17.08
18.76
17.75
19.37
21.43
23.87
26.69
23.99
23.61
24.81
10.25
23.99
22.52
8
32.68
P/E ratio (avg)x
38.15
37.53
37.45
33.05
31.89
31.44
33.90
32.73
34.21
37.11
9.373
33.90
34.05
85
27.97
EV/EBITx
27.16
25.49
24.76
26.52
28.35
27.28
27.88
26.44
27.81
25.42
21.01
27.28
26.84
76
9.78
FCF yield (avg)%
25.57
23.27
21.39
18.76
20.84
22.94
23.32
23.32
21.03
18.76
7.49
22.94
22.16
88
11.12
FCF margin%
23.57
21.35
21.78
24.48
22.33
23.33
26.11
27.30
25.54
22.73
25.57
25.54
23.45
26
0.115
FCF / Net incomex
1.413
1.374
1.470
1.361
1.560
1.753
1.715
1.660
1.768
1.812
1.104
1.753
1.610
89
29.38
ROIC%
2.93
4.68
4.11
5.47
2.53
0.40
0.40
0.40
0.40
1.44
16.36
0.40
1.98
71
12.11
Return on equity%
20.10
17.94
18.83
17.89
15.76
18.23
15.48
16.18
16.51
14.24
9.92
16.18
17.20
42
11.12
Return on assets%
12.73
15.52
16.93
14.64
11.75
8.83
10.79
10.59
8.68
9.69
17.26
9.69
11.27
35
0.08
EPSRM
0.13
0.14
0.14
0.13
0.12
0.13
0.12
0.11
0.12
0.10
0.08
(3.89%)
(2.19%)
—
26.10
EPS growth%
25.01
23.47
25.63
23.54
23.58
21.87
23.51
24.66
22.16
19.62
27.84
22.16
23.53
28
0.03
Bookvalue per shRM
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.13
0.15
0.16
0.15
12.12%
8.36%
—
0.12
FCF per shareRM
0.06
0.07
0.08
0.09
0.09
0.10
0.12
0.12
0.12
0.14
0.06
7.99%
8.47%
—
0.14
Dividend per shRM
0.16
0.15
0.15
0.15
0.14
0.14
0.16
0.17
0.19
0.21
0.09
8.54%
2.55%
—
19.39
Div yield (avg)%
14.61
11.84
14.41
15.24
17.40
16.58
15.80
15.56
16.04
15.93
8.22
15.93
15.68
93
28.47
Payout ratio%
7.74
8.18
5.61
3.88
6.88
7.93
5.95
8.50
10.54
13.45
19.53
8.50
7.83
49
660.6
Shares (diluted)M
735.6
730.9
747.9
744.8
689.8
763.8
812.0
892.9
933.9
920.6
667.0
5.94%
2.96%
77
9.43
Buyback yield%
22.35
23.21
25.70
25.05
24.50
22.20
23.26
22.32
24.54
25.88
16.46
23.26
23.88
79
1.219
D/E ratiox
0.692
0.602
0.547
0.516
0.463
0.466
0.422
0.368
0.384
0.418
0.472
0.418
0.464
27
62.60
Enterprise valueRM M
33.73
33.66
36.55
38.34
39.62
38.93
42.53
44.14
46.53
54.14
16.40
6.44%
5.16%
45
7.409
LT debtRM M
76.30
67.83
57.70
52.30
50.19
45.99
48.32
49.41
52.88
50.96
29.68
0.30%
(4.53%)
34
Cost of revenue
8.87%
1.02×
Operating expenses
8.36%
0.97×
Property and equipment
15.74%
Spread over hurdle
38.27%