1.218
RevenuePGK M
7.656
8.424
9.091
9.896
10.85
11.63
12.32
13.11
14.06
14.88
1.273
6.51%
7.70%
31
11.47
Revenue growth%
21.09
21.76
22.66
20.72
20.01
17.19
19.30
20.54
19.20
20.86
26.49
19.30
20.63
50
7.82
Gross margin%
28.11
29.61
29.91
32.60
33.38
32.92
35.25
34.95
33.76
32.71
16.79
33.76
32.81
41
11.98
Operating margin%
16.09
15.96
17.24
15.62
13.22
11.33
8.60
11.35
10.91
8.98
6.11
10.91
12.28
47
25.98
Net margin%
24.27
21.53
18.63
17.43
17.15
15.79
17.12
18.72
16.46
17.71
5.58
17.12
17.57
44
8.302
P/E ratio (avg)x
52.16
53.30
60.32
68.39
76.59
78.21
91.20
88.31
87.68
98.28
20.99
88.31
77.40
13
6.224
EV/EBITx
30.96
36.06
36.45
41.55
43.07
45.51
53.60
61.54
61.96
66.93
6.500
61.54
44.29
54
5.49
FCF yield (avg)%
25.39
25.28
27.73
26.76
26.74
26.00
24.26
22.77
24.44
24.48
20.85
24.44
25.33
62
17.06
FCF margin%
12.47
12.57
14.14
13.56
10.78
12.08
12.19
13.18
14.05
11.73
17.58
12.19
12.52
59
1.751
FCF / Net incomex
1.087
1.095
0.982
0.980
0.946
0.960
0.934
0.987
0.950
0.877
1.303
0.950
0.970
17
22.67
ROIC%
25.54
22.75
21.88
22.58
25.18
26.24
25.62
28.10
30.92
30.31
23.15
28.10
25.58
59
9.00
Return on equity%
6.65
8.18
5.54
6.87
9.17
7.04
4.77
4.84
5.69
5.22
18.37
5.22
6.17
15
25.86
Return on assets%
6.00
8.55
7.11
8.42
7.70
9.02
7.22
5.07
3.01
1.16
24.24
5.07
7.16
85
0.03
EPSPGK
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
3.04%
3.34%
—
26.43
EPS growth%
11.09
11.11
10.15
9.52
9.11
11.99
13.81
15.39
14.39
16.14
18.78
14.39
11.55
56
0.01
Bookvalue per shPGK
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
3.52%
1.32%
—
0.02
FCF per sharePGK
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(0.21%)
0.57%
—
0.02
Dividend per shPGK
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.96%
0.80%
—
10.79
Div yield (avg)%
5.17
3.93
4.47
3.39
1.98
4.38
6.02
5.67
4.52
7.12
22.39
5.67
4.50
34
12.52
Payout ratio%
14.75
12.95
12.38
10.67
9.93
7.32
5.74
3.39
5.29
4.28
6.26
5.29
8.63
93
390.5
Shares (diluted)M
438.2
483.9
518.2
520.5
575.5
666.1
673.7
639.1
702.6
688.9
407.6
3.66%
4.59%
18
27.83
Buyback yield%
17.07
18.65
20.68
23.64
24.62
25.93
28.28
27.95
28.50
26.53
5.73
27.95
25.28
60
1.392
D/E ratiox
0.239
0.272
0.274
0.252
0.274
0.290
0.315
0.292
0.301
0.311
0.842
0.301
0.282
93
13.14
Enterprise valuePGK M
10.94
9.678
9.064
7.741
7.299
6.347
6.852
6.278
5.567
5.608
5.693
(5.13%)
(6.70%)
57
13.24
LT debtPGK M
4.549
4.802
5.497
5.719
5.785
5.821
6.147
5.990
6.744
8.135
4.627
7.05%
6.43%
88
Revenue
PGK 14.88M
7.70%
1.00×
Cost of revenue
PGK 7.563M
7.63%
0.99×
Operating expenses
PGK 2.587M
7.82%
1.01×
Goodwill & intangibles
17.20%
Spread over hurdle
(9.21%)