28.53
RevenueKD M
18.20
19.19
20.11
20.77
21.78
22.97
23.97
25.40
26.74
27.12
29.26
4.48%
4.67%
92
14.64
Revenue growth%
11.41
12.46
13.85
13.86
13.52
14.66
14.10
14.51
13.48
16.47
24.07
14.51
13.85
67
29.80
Gross margin%
22.44
21.81
20.15
19.53
22.52
24.90
26.12
28.35
29.74
32.73
29.29
28.35
23.71
28
2.08
Operating margin%
11.32
12.60
15.41
12.58
11.90
12.57
12.49
11.04
10.31
7.85
28.88
11.04
12.20
6
5.06
Net margin%
20.48
21.12
22.93
20.40
18.87
15.89
18.44
19.82
19.29
17.14
24.39
18.44
19.56
52
23.13
P/E ratio (avg)x
14.78
16.42
17.05
19.25
20.14
19.40
18.90
19.86
19.67
22.10
27.09
19.67
19.33
24
17.65
EV/EBITx
14.25
15.63
14.32
13.26
12.27
13.61
12.98
12.19
12.10
11.07
6.713
12.19
13.12
16
13.32
FCF yield (avg)%
26.97
28.91
27.45
27.14
26.44
27.75
29.64
31.72
29.34
28.50
27.60
29.34
28.12
6
29.79
FCF margin%
10.55
13.15
11.23
9.21
7.90
7.13
8.20
7.93
10.21
11.88
7.23
8.20
9.71
28
1.488
FCF / Net incomex
1.298
1.317
1.270
1.144
1.016
0.971
1.014
1.115
1.074
1.005
0.412
1.014
1.094
34
8.27
ROIC%
6.30
5.41
3.80
0.94
1.53
2.84
0.70
0.87
1.92
2.90
7.70
1.92
2.38
6
18.88
Return on equity%
3.24
2.17
0.77
3.10
3.72
3.02
3.00
5.03
3.97
3.07
4.33
3.07
3.09
62
21.17
Return on assets%
4.20
1.50
0.40
0.40
0.40
3.32
2.84
4.18
2.12
2.64
5.38
2.84
2.38
7
0.02
EPSKD
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
0.01
0.02
(4.09%)
(1.21%)
—
28.13
EPS growth%
24.43
27.08
26.12
24.38
21.67
22.53
20.91
22.93
24.32
21.54
7.72
22.53
23.62
56
0.02
Bookvalue per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
7.18%
4.89%
—
—
FCF per shareKD
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.40%
6.27%
—
—
Dividend per shKD
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
9.27%
10.66%
—
22.82
Div yield (avg)%
26.98
25.53
27.01
29.24
28.47
28.65
30.00
27.35
25.43
23.22
4.87
27.35
27.18
55
27.75
Payout ratio%
18.34
19.52
22.07
19.38
22.27
22.87
23.23
25.10
22.24
21.91
20.01
22.87
22.15
78
0.396
Shares (diluted)B
0.561
0.619
0.682
0.749
0.763
0.893
1.033
1.225
1.393
1.353
0.396
12.14%
9.57%
53
6.28
Buyback yield%
25.33
24.33
23.54
22.95
21.78
22.89
25.25
23.23
20.70
19.44
3.00
22.89
23.09
14
1.579
D/E ratiox
0.386
0.388
0.412
0.387
0.357
0.362
0.338
0.296
0.283
0.238
0.684
0.296
0.360
32
2.829
Enterprise valueKD M
12.18
11.74
11.59
11.97
12.56
11.52
12.64
12.50
11.77
11.74
17.97
(1.33%)
(0.41%)
53
17.82
LT debtKD M
2.556
2.720
3.020
3.270
3.123
2.827
2.962
3.271
3.449
3.288
2.090
1.04%
3.31%
34
Cost of revenue
4.65%
1.00×
Operating expenses
5.36%
1.07×
Property and equipment
19.10%
Spread over hurdle
52.98%