69.32
RevenueRM M
268.4
287.7
306.0
321.9
339.7
353.7
376.5
394.6
417.0
430.9
71.37
4.87%
5.40%
61
5.85
Revenue growth%
5.04
4.81
7.59
9.32
7.68
7.56
8.16
10.81
10.54
7.55
14.87
8.16
7.64
28
28.30
Gross margin%
6.58
7.44
10.04
10.70
9.31
6.77
7.41
6.20
6.79
7.11
13.67
6.79
7.26
58
2.60
Operating margin%
4.83
5.96
3.55
6.35
9.19
8.96
8.25
10.46
12.27
13.79
16.08
10.46
8.61
87
28.04
Net margin%
20.29
17.55
16.74
13.78
11.09
9.52
10.28
12.54
13.43
12.68
25.21
12.54
13.06
26
16.55
P/E ratio (avg)x
46.47
49.14
52.48
49.01
47.58
52.56
52.48
52.43
56.16
63.30
36.13
52.56
52.45
90
19.81
EV/EBITx
27.79
32.11
32.61
37.32
40.03
44.26
47.17
49.75
51.58
54.06
35.32
49.75
42.14
22
4.74
FCF yield (avg)%
16.61
17.92
15.75
14.29
12.01
11.86
10.03
12.97
15.57
15.41
17.61
12.97
14.85
32
23.09
FCF margin%
14.30
11.87
12.33
10.45
11.22
10.29
10.81
12.30
10.29
8.59
6.36
10.29
11.01
37
0.958
FCF / Net incomex
0.495
0.490
0.473
0.443
0.405
0.437
0.405
0.402
0.392
0.394
1.425
0.402
0.421
6
6.22
ROIC%
19.79
21.58
20.47
22.33
20.10
17.40
17.57
18.40
19.60
19.60
24.62
18.40
19.69
40
27.40
Return on equity%
24.59
22.38
21.96
19.30
19.17
21.64
18.81
19.96
19.89
22.09
16.66
19.96
20.80
80
28.12
Return on assets%
11.14
9.38
11.01
10.51
10.02
12.18
14.20
14.42
16.27
19.22
19.45
14.42
11.66
56
0.09
EPSRM
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.10
(5.81%)
(4.30%)
—
11.67
EPS growth%
7.25
9.02
8.86
8.86
9.02
8.86
11.22
11.92
11.79
13.96
28.52
11.79
9.02
65
0.06
Bookvalue per shRM
0.12
0.12
0.12
0.13
0.14
0.13
0.14
0.15
0.15
0.13
0.06
(0.46%)
0.43%
—
0.09
FCF per shareRM
0.16
0.17
0.18
0.17
0.17
0.18
0.17
0.18
0.19
0.20
0.15
3.31%
1.23%
—
0.07
Dividend per shRM
0.25
0.30
0.34
0.33
0.35
0.35
0.39
0.38
0.40
0.47
0.05
6.31%
7.27%
—
2.19
Div yield (avg)%
26.96
29.91
28.27
26.17
26.62
28.27
29.19
28.17
27.51
28.19
6.62
28.19
28.18
25
11.25
Payout ratio%
2.65
2.97
0.40
1.02
0.40
0.40
1.11
2.66
1.99
0.40
18.70
1.11
1.06
89
1.801
Shares (diluted)B
2.062
2.026
2.279
2.439
2.484
2.269
2.370
2.294
2.177
2.104
1.838
(3.27%)
0.68%
64
27.98
Buyback yield%
21.96
19.51
21.08
23.83
24.03
23.13
25.76
26.40
26.17
26.86
10.55
26.17
23.93
22
1.181
D/E ratiox
1.419
1.372
1.369
1.210
1.240
1.117
1.211
1.072
1.136
1.019
1.698
1.117
1.211
39
353.3
Enterprise valueRM M
42.94
41.49
45.30
47.15
50.06
51.83
56.50
63.21
68.26
69.44
110.4
6.76%
6.32%
76
386.8
LT debtRM M
454.6
511.7
491.9
534.7
594.8
682.2
625.0
608.6
580.5
542.4
470.2
(1.83%)
1.93%
52
Cost of revenue
5.23%
0.98×
Operating expenses
5.44%
1.00×
Goodwill & intangibles
18.30%
Cash and investments
17.10%
Property and equipment
16.81%
Spread over hurdle
22.50%