8.222
RevenueKD M
8.381
8.635
8.832
9.177
9.544
9.783
9.931
10.23
10.60
11.12
8.868
3.11%
3.31%
16
28.70
Revenue growth%
13.75
11.51
9.09
11.33
13.44
16.42
18.74
19.81
16.87
19.21
18.13
18.74
15.08
59
20.06
Gross margin%
28.33
27.47
26.86
25.51
27.86
25.67
23.30
25.51
27.20
24.76
21.73
25.51
26.26
88
22.57
Operating margin%
21.55
23.16
20.79
19.54
20.07
18.46
16.81
17.78
18.61
21.20
18.19
18.46
19.80
29
17.35
Net margin%
3.73
4.71
1.76
0.40
1.99
4.76
4.66
4.56
5.11
8.10
3.42
4.76
4.61
9
8.519
P/E ratio (avg)x
25.65
24.90
23.65
26.82
26.47
28.22
27.05
26.32
25.59
26.99
10.53
26.99
26.39
8
28.11
EV/EBITx
31.58
32.96
33.06
37.83
37.38
36.98
38.97
36.02
34.31
37.11
28.33
36.98
36.50
33
17.95
FCF yield (avg)%
17.25
20.06
18.48
16.66
14.64
17.30
19.54
21.71
24.39
23.54
17.74
21.71
19.01
65
28.57
FCF margin%
17.76
15.18
13.94
13.59
16.36
17.39
14.89
12.10
10.93
12.10
7.26
12.10
14.42
77
0.146
FCF / Net incomex
2.088
2.271
2.474
2.443
2.788
2.781
3.061
3.510
3.988
4.459
0.396
3.510
2.785
6
16.30
ROIC%
20.62
18.86
17.45
19.58
17.85
18.27
16.48
14.15
15.37
12.40
7.98
15.37
17.65
72
10.65
Return on equity%
17.01
19.15
18.38
16.96
15.59
18.25
16.51
16.88
15.64
13.83
11.74
16.51
16.92
77
26.14
Return on assets%
26.33
26.27
28.69
28.16
31.05
33.83
32.74
34.48
33.45
35.40
25.69
33.83
31.89
9
0.01
EPSKD
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.01
15.49%
12.85%
—
6.93
EPS growth%
22.47
21.48
20.66
19.60
17.63
18.32
16.16
17.36
15.51
13.84
20.00
16.16
17.98
43
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.54%)
(1.07%)
—
0.01
FCF per shareKD
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.01
6.11%
8.56%
—
—
Dividend per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
4.98%
2.72%
—
4.64
Div yield (avg)%
4.55
2.65
2.40
5.32
2.83
3.42
4.26
4.14
3.33
3.56
25.61
3.56
3.49
42
21.07
Payout ratio%
15.31
12.66
11.25
8.70
6.18
8.23
9.00
8.62
8.34
6.43
2.33
8.34
8.66
44
323.4
Shares (diluted)M
267.6
258.7
273.3
261.1
270.8
268.8
262.2
265.0
266.6
251.0
313.7
(1.50%)
(0.81%)
48
27.97
Buyback yield%
8.70
8.88
10.91
12.53
14.93
13.68
14.68
12.59
11.52
13.92
7.83
13.68
12.56
63
1.289
D/E ratiox
0.742
0.674
0.601
0.531
0.507
0.455
0.442
0.486
0.523
0.479
1.708
0.479
0.515
31
11.78
Enterprise valueKD M
23.15
26.20
29.61
34.91
34.26
38.45
42.26
48.29
52.20
61.97
4.882
12.58%
11.26%
42
2.689
LT debtKD M
8.383
8.442
9.240
10.60
12.43
13.15
15.35
15.52
15.11
14.68
4.605
3.39%
7.60%
53
Cost of revenue
3.34%
1.00×
Operating expenses
3.19%
0.99×
Property and equipment
18.55%
Goodwill & intangibles
18.21%