6.043
RevenueKD M
9.845
10.29
10.94
11.68
11.94
12.66
13.36
14.27
14.91
15.81
6.209
5.78%
5.54%
52
25.62
Revenue growth%
19.73
17.07
16.74
16.48
17.91
15.86
18.62
21.34
22.45
24.52
14.18
21.34
18.26
20
6.29
Gross margin%
11.07
9.21
11.63
10.12
9.71
9.43
10.32
12.53
15.44
17.90
15.77
12.53
10.69
89
24.77
Operating margin%
10.78
11.25
11.53
12.30
14.02
13.75
11.07
12.88
12.25
13.74
11.98
12.88
12.27
82
24.32
Net margin%
10.85
13.52
12.14
12.83
10.94
8.64
6.85
9.78
7.00
6.19
14.26
7.00
10.31
58
18.81
P/E ratio (avg)x
30.75
33.67
38.58
38.25
37.51
34.68
38.69
42.57
45.09
43.35
33.86
42.57
38.42
29
30.55
EV/EBITx
20.13
21.93
22.98
22.63
25.46
26.15
28.60
32.50
29.83
28.46
28.86
28.60
25.81
50
6.09
FCF yield (avg)%
10.03
7.33
8.01
6.91
7.25
6.59
3.64
2.12
0.40
2.00
3.49
2.12
6.75
49
3.59
FCF margin%
15.73
13.67
14.76
17.03
18.23
18.50
18.42
20.28
19.03
16.75
10.78
18.50
17.63
9
0.537
FCF / Net incomex
1.324
1.589
1.589
1.705
2.000
2.021
2.456
2.944
3.103
3.439
0.967
2.944
2.011
57
10.62
ROIC%
5.32
6.38
8.82
6.17
6.62
4.18
5.95
8.16
6.73
8.58
2.29
6.73
6.50
11
11.38
Return on equity%
14.02
15.12
17.04
18.29
18.90
21.28
24.24
24.10
21.30
21.26
7.76
21.30
20.08
39
25.05
Return on assets%
15.27
16.80
14.21
16.94
16.28
14.81
13.88
15.78
14.60
15.21
8.78
14.81
15.24
76
0.01
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(7.13%)
(3.46%)
—
28.98
EPS growth%
28.27
27.93
25.66
25.37
25.90
27.75
30.16
28.21
28.74
26.76
23.96
28.21
27.84
33
0.01
Bookvalue per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.35%
2.73%
—
0.02
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.09%)
(2.51%)
—
0.02
Dividend per shKD
0.01
0.01
0.01
—
—
—
—
—
—
—
0.02
(2.72%)
(3.72%)
—
29.54
Div yield (avg)%
4.62
5.07
7.00
9.86
12.27
14.00
11.94
10.01
9.87
12.63
6.62
11.94
9.94
10
5.68
Payout ratio%
33.45
30.89
28.23
26.98
28.49
30.25
29.87
30.83
33.41
32.65
11.19
30.83
30.54
11
456.6
Shares (diluted)M
463.4
437.5
421.3
433.7
425.3
432.0
426.7
429.9
455.7
445.0
440.9
0.91%
0.02%
18
11.35
Buyback yield%
28.19
26.37
24.84
27.15
24.29
24.49
27.17
27.25
28.48
31.43
14.84
27.25
27.16
81
0.308
D/E ratiox
0.735
0.771
0.853
0.763
0.780
0.843
0.735
0.703
0.760
0.675
1.006
0.735
0.761
25
0.622
Enterprise valueKD M
11.46
10.14
10.82
10.95
11.89
11.79
10.52
10.30
10.97
10.18
2.558
(3.05%)
(0.37%)
66
5.401
LT debtKD M
1.518
1.517
1.576
1.570
1.771
1.884
2.008
1.998
2.238
2.275
4.580
5.14%
4.45%
41
Cost of revenue
5.54%
1.00×
Operating expenses
5.09%
0.96×
Goodwill & intangibles
19.49%