25.35
RevenueKD M
44.71
46.43
48.23
49.38
49.93
52.40
53.54
56.47
57.18
59.32
26.47
3.51%
3.00%
32
5.13
Revenue growth%
31.34
31.92
30.93
32.45
29.57
27.70
26.11
24.60
22.27
22.14
29.89
24.60
28.63
26
7.00
Gross margin%
4.33
3.29
1.46
4.32
1.57
3.39
5.95
7.77
10.58
11.74
3.14
7.77
4.33
75
24.74
Operating margin%
27.91
28.75
27.73
30.37
27.78
29.03
29.91
26.99
27.31
27.28
15.20
27.31
27.84
81
20.05
Net margin%
10.47
13.40
13.60
13.16
10.25
11.34
8.79
6.91
6.06
8.07
27.40
8.07
10.36
42
25.61
P/E ratio (avg)x
25.85
26.53
26.23
28.62
33.30
35.19
39.20
44.25
45.81
45.08
10.25
44.25
34.24
84
14.05
EV/EBITx
9.573
10.75
11.03
12.46
13.78
15.42
16.98
18.99
21.05
21.80
20.93
18.99
14.60
13
13.66
FCF yield (avg)%
11.56
10.93
10.36
10.26
9.69
11.12
11.96
13.47
16.17
18.15
24.16
13.47
11.34
17
11.90
FCF margin%
18.85
21.27
23.02
25.26
25.87
27.19
29.89
29.14
27.39
24.87
5.46
27.39
25.57
40
1.639
FCF / Net incomex
0.186
0.192
0.218
0.253
0.242
0.242
0.236
0.229
0.250
0.232
0.655
0.236
0.234
94
18.69
ROIC%
20.96
23.77
26.36
23.87
26.17
25.73
26.50
24.93
24.05
25.21
6.71
25.21
25.07
20
3.58
Return on equity%
10.59
10.67
12.16
9.88
7.37
9.95
10.75
11.61
12.20
10.98
8.69
10.98
10.71
60
16.98
Return on assets%
8.28
5.32
2.42
3.24
2.26
1.25
3.22
0.44
0.40
0.40
25.06
0.44
2.34
64
0.01
EPSKD
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.03
0.03
0.01
(0.16%)
3.08%
—
9.96
EPS growth%
20.22
21.58
21.23
20.39
23.07
20.14
22.94
21.03
19.98
22.95
15.14
21.03
21.13
91
0.02
Bookvalue per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.25%)
(0.75%)
—
0.02
FCF per shareKD
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.18%)
0.33%
—
0.01
Dividend per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.93%
(0.54%)
—
7.53
Div yield (avg)%
19.92
21.12
18.75
19.43
17.23
20.16
18.38
15.72
17.48
16.20
10.72
17.48
18.57
40
7.89
Payout ratio%
3.67
4.73
2.43
1.29
2.07
0.40
2.86
0.80
2.92
4.98
17.19
2.86
2.65
46
1.849
Shares (diluted)B
1.625
1.592
1.631
1.501
1.448
1.421
1.442
1.286
1.229
1.277
1.918
(2.48%)
(3.28%)
48
25.58
Buyback yield%
26.22
28.06
26.30
28.26
28.79
30.48
31.14
31.54
29.82
30.60
29.85
30.60
29.30
13
1.179
D/E ratiox
0.088
0.084
0.073
0.069
0.067
0.060
0.060
0.063
0.068
0.070
0.810
0.063
0.068
64
5.484
Enterprise valueKD M
16.80
14.86
14.33
15.08
15.93
16.95
15.26
13.11
11.27
11.29
4.359
(6.66%)
(4.64%)
7
39.61
LT debtKD M
12.03
10.74
10.09
10.25
10.47
11.07
9.889
10.16
10.18
9.048
47.48
(2.87%)
(3.53%)
89
Cost of revenue
3.14%
1.01×
Operating expenses
2.80%
0.98×
Cash and investments
19.01%