1.538
RevenueKD M
4.760
4.861
5.106
5.234
5.564
5.834
5.979
6.139
6.291
6.490
1.689
3.12%
3.57%
91
16.90
Revenue growth%
3.53
1.42
1.70
0.40
0.40
0.40
0.40
0.40
2.43
5.28
18.47
0.40
0.91
83
15.97
Gross margin%
1.68
0.40
0.40
0.72
0.40
0.40
1.83
4.77
3.17
1.94
16.89
1.94
1.20
46
27.40
Operating margin%
24.13
24.53
24.99
25.54
27.88
28.00
30.39
30.99
32.52
30.08
22.17
30.39
27.94
28
20.13
Net margin%
4.68
3.82
1.58
0.40
0.40
0.40
0.40
0.40
0.40
1.59
26.32
0.40
0.40
34
8.793
P/E ratio (avg)x
30.15
29.84
27.62
29.92
28.94
28.75
26.79
29.09
30.21
30.67
8.142
29.09
29.47
70
30.51
EV/EBITx
8.290
8.157
8.829
9.470
9.749
11.09
11.67
12.06
13.38
14.10
34.91
12.06
10.42
9
2.56
FCF yield (avg)%
16.70
17.47
16.39
14.43
14.04
16.93
17.85
16.32
15.89
15.24
13.90
16.32
16.35
22
29.24
FCF margin%
7.55
7.05
4.82
6.64
6.80
6.62
7.68
6.77
4.50
3.04
13.33
6.62
6.71
91
1.030
FCF / Net incomex
1.618
1.828
2.026
2.022
2.220
2.212
2.506
2.432
2.860
3.285
1.428
2.506
2.216
74
7.09
ROIC%
15.71
15.19
17.46
18.32
16.46
16.88
15.96
13.47
14.72
11.88
24.38
14.72
15.83
26
21.53
Return on equity%
18.13
17.47
16.77
16.05
16.53
18.90
20.86
20.85
19.16
20.33
20.98
20.33
18.52
94
4.79
Return on assets%
2.55
3.00
3.69
2.68
1.20
1.25
0.86
0.40
0.87
0.40
16.87
0.86
1.22
94
0.01
EPSKD
—
—
—
—
—
—
—
—
—
—
0.01
1.53%
(1.18%)
—
22.00
EPS growth%
7.95
7.52
9.32
11.53
14.49
13.30
15.88
18.85
21.68
24.10
13.71
18.85
13.90
31
0.01
Bookvalue per shKD
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
7.64%
7.32%
—
0.01
FCF per shareKD
0.01
0.01
0.01
—
0.01
0.01
—
0.01
0.01
0.01
0.01
0.98%
(1.35%)
—
—
Dividend per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.25%)
1.72%
—
16.32
Div yield (avg)%
13.15
13.29
11.51
12.91
13.12
12.93
11.84
14.58
14.10
13.90
25.62
13.90
13.13
5
23.71
Payout ratio%
28.71
28.24
27.18
29.24
28.63
30.07
27.93
30.38
28.00
27.53
9.38
28.00
28.43
11
222.0
Shares (diluted)M
222.1
223.2
217.8
215.9
245.1
238.8
240.2
226.9
237.7
270.1
226.6
1.96%
1.79%
74
25.10
Buyback yield%
0.91
2.95
2.26
0.41
0.40
0.40
1.61
2.54
4.16
6.96
10.35
2.54
1.94
66
0.813
D/E ratiox
0.927
0.838
0.900
1.013
0.986
0.981
1.100
1.033
1.102
1.149
1.615
1.100
0.999
31
1.391
Enterprise valueKD M
2.856
2.895
2.977
3.271
3.448
3.532
3.807
4.416
5.079
5.032
1.992
7.85%
5.50%
6
1.375
LT debtKD M
1.945
1.989
2.161
1.965
1.772
1.909
1.891
1.744
1.827
1.747
2.026
(0.29%)
(0.92%)
15
Cost of revenue
3.57%
1.00×
Operating expenses
3.63%
1.01×
Cash and investments
17.82%
Spread over hurdle
(3.16%)