1.455
RevenueKD M
0.927
1.016
1.089
1.180
1.295
1.399
1.506
1.649
1.768
1.933
1.509
8.35%
8.25%
25
28.63
Revenue growth%
22.72
22.10
19.28
16.51
17.02
17.86
19.53
22.28
19.59
22.05
29.38
19.59
19.56
35
26.67
Gross margin%
10.91
10.50
8.81
8.79
11.06
13.30
14.08
11.69
13.28
10.75
10.99
13.28
10.98
87
23.26
Operating margin%
32.30
33.21
33.46
31.72
29.26
31.78
33.32
36.19
38.33
41.13
20.90
36.19
33.27
75
28.58
Net margin%
14.55
16.54
18.92
17.44
18.53
19.91
20.84
18.85
16.54
16.52
23.58
18.85
17.99
32
31.98
P/E ratio (avg)x
59.57
63.22
74.91
77.03
86.62
87.05
89.88
92.93
96.38
106.9
6.030
92.93
86.83
55
13.03
EV/EBITx
57.14
56.32
64.91
74.06
78.16
77.52
89.63
101.2
118.0
123.1
29.11
101.2
77.84
37
6.73
FCF yield (avg)%
19.56
18.94
17.94
17.31
18.66
18.56
20.27
22.00
20.46
22.85
16.22
20.46
19.25
40
8.38
FCF margin%
1.69
3.65
2.58
2.48
4.52
3.45
3.51
4.53
7.25
5.24
28.22
4.53
3.58
80
0.445
FCF / Net incomex
0.868
0.942
0.843
0.738
0.729
0.684
0.660
0.677
0.719
0.639
1.362
0.677
0.724
22
8.02
ROIC%
15.19
14.42
17.17
17.85
18.20
15.26
16.32
15.93
17.13
17.96
15.58
16.32
16.73
57
26.73
Return on equity%
17.18
16.95
17.83
17.67
19.34
21.34
22.51
24.19
26.87
27.29
22.58
24.19
20.34
76
22.50
Return on assets%
5.63
6.94
7.87
10.70
8.75
11.36
11.67
9.39
7.64
9.98
21.77
9.98
9.07
87
—
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.57%
5.18%
—
15.20
EPS growth%
19.70
16.93
17.26
15.29
14.34
16.41
14.85
12.51
12.04
9.05
16.20
12.51
15.07
66
0.01
Bookvalue per shKD
—
—
—
—
—
—
—
—
—
—
—
4.18%
2.89%
—
—
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.05%
2.87%
—
—
Dividend per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.72%
3.23%
—
11.83
Div yield (avg)%
25.55
22.60
24.58
27.49
26.62
27.62
28.12
30.08
29.93
31.13
16.29
29.93
27.55
29
29.76
Payout ratio%
20.15
19.59
20.01
20.52
17.84
17.56
15.97
18.39
18.14
19.73
15.52
18.14
18.99
27
185.4
Shares (diluted)M
152.8
149.6
131.5
136.3
123.1
112.8
118.7
127.9
130.4
138.8
190.9
2.43%
(0.56%)
74
15.30
Buyback yield%
29.75
31.68
29.80
26.95
28.90
30.93
33.87
33.06
31.71
34.29
11.91
33.06
31.30
14
1.461
D/E ratiox
0.826
0.891
0.908
0.921
0.834
0.820
0.704
0.615
0.528
0.578
0.295
0.615
0.823
21
1.739
Enterprise valueKD M
0.248
0.237
0.224
0.241
0.271
0.283
0.281
0.297
0.283
0.316
1.521
3.14%
1.99%
26
1.186
LT debtKD M
0.959
1.042
1.118
1.054
1.108
1.007
0.967
1.036
1.158
1.113
1.409
0.08%
1.11%
14
Cost of revenue
8.05%
0.98×
Operating expenses
8.36%
1.01×
Cash and investments
19.34%
Property and equipment
17.94%
Spread over hurdle
15.82%