3.518
RevenueKD M
5.213
5.161
5.225
5.330
5.450
5.443
5.538
5.662
5.838
6.043
3.814
2.09%
1.43%
30
29.70
Revenue growth%
14.76
16.42
16.30
13.32
13.92
16.22
15.01
13.65
12.37
10.91
5.54
13.65
14.34
92
8.00
Gross margin%
12.42
10.01
7.49
9.23
9.62
8.19
10.22
12.10
11.61
13.80
13.76
11.61
10.12
56
28.94
Operating margin%
14.35
13.25
11.32
8.51
9.42
8.54
11.32
11.71
14.12
16.98
9.08
11.71
11.52
26
8.90
Net margin%
5.54
3.70
6.69
4.33
3.52
1.69
0.40
0.46
0.40
2.21
9.37
0.46
2.87
74
13.25
P/E ratio (avg)x
37.26
38.19
41.15
44.57
41.85
43.21
47.31
43.54
46.77
48.19
19.68
46.77
43.37
76
26.44
EV/EBITx
52.43
58.04
59.59
66.20
75.43
85.61
93.75
91.58
104.2
102.3
26.39
93.75
80.52
67
18.33
FCF yield (avg)%
3.77
0.85
3.30
4.60
6.91
4.83
3.12
4.82
3.16
3.59
9.00
3.59
3.68
95
8.92
FCF margin%
29.77
30.58
28.47
31.31
32.19
34.85
34.27
36.07
33.95
31.83
3.63
34.27
32.01
68
1.300
FCF / Net incomex
0.410
0.371
0.335
0.310
0.287
0.267
0.256
0.252
0.268
0.237
0.270
0.256
0.278
91
15.64
ROIC%
24.79
22.49
24.01
22.22
19.24
19.37
21.66
24.61
22.55
24.69
15.84
22.55
22.52
92
27.99
Return on equity%
11.75
11.82
9.50
9.95
12.91
13.46
14.65
17.16
18.16
20.34
12.27
17.16
13.18
6
25.25
Return on assets%
12.16
10.64
8.93
6.26
7.93
9.80
10.03
7.39
5.34
7.82
29.20
7.82
8.43
63
—
EPSKD
—
—
—
—
—
—
—
—
—
—
0.01
(7.35%)
(6.52%)
—
7.21
EPS growth%
25.49
22.98
24.79
23.10
25.53
23.51
20.91
20.98
19.14
21.15
23.68
20.98
23.04
63
0.01
Bookvalue per shKD
—
—
—
—
—
—
—
—
—
—
0.01
(0.62%)
1.29%
—
—
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
12.83%
11.07%
—
0.01
Dividend per shKD
—
—
—
—
—
—
—
—
—
—
0.01
6.59%
2.12%
—
21.31
Div yield (avg)%
22.44
21.55
22.17
19.79
21.35
20.91
22.24
25.20
27.77
28.76
18.58
25.20
22.20
8
16.95
Payout ratio%
8.02
10.95
12.62
10.73
11.54
12.85
10.90
11.41
12.52
9.98
14.21
11.41
11.18
16
196.6
Shares (diluted)M
168.1
166.1
144.7
145.9
134.7
133.5
133.4
144.0
152.7
158.1
191.6
3.25%
0.16%
82
11.74
Buyback yield%
5.81
4.38
6.23
7.31
8.34
8.12
6.37
7.65
6.74
8.68
12.58
7.65
7.03
13
1.027
D/E ratiox
1.915
2.151
2.390
2.335
2.281
2.206
2.288
2.373
2.392
2.627
1.315
2.373
2.312
36
3.466
Enterprise valueKD M
1.626
1.743
1.862
2.012
2.210
2.630
2.813
3.146
3.077
3.307
3.347
8.39%
8.85%
73
3.519
LT debtKD M
1.736
1.825
1.713
1.808
1.775
1.906
1.721
1.776
1.838
1.751
0.706
(0.28%)
1.02%
37
Cost of revenue
1.22%
0.98×
Operating expenses
1.72%
1.03×
Spread over hurdle
24.07%