7.463
RevenueKD M
20.56
21.49
22.80
23.97
25.49
27.14
28.15
30.12
31.80
34.07
8.135
5.98%
5.98%
81
3.57
Revenue growth%
4.45
4.81
3.68
4.70
2.28
0.40
0.40
1.37
4.26
4.73
3.96
1.37
3.97
27
25.47
Gross margin%
24.34
25.21
27.24
27.18
26.79
25.31
24.51
22.70
21.86
23.56
8.35
23.56
24.86
23
24.02
Operating margin%
24.80
22.76
22.38
25.29
26.01
23.87
24.20
24.84
27.22
25.73
13.40
24.84
24.82
27
26.55
Net margin%
16.28
13.99
11.88
14.76
15.91
15.04
13.06
10.30
8.51
5.85
14.01
10.30
13.52
47
21.60
P/E ratio (avg)x
27.26
28.34
29.41
26.69
29.51
32.02
30.42
30.26
31.62
30.16
6.055
30.42
29.84
58
17.51
EV/EBITx
38.26
41.76
46.33
52.84
54.43
62.62
70.29
74.60
79.75
79.11
18.27
74.60
58.53
22
7.10
FCF yield (avg)%
30.32
28.76
30.94
33.05
34.35
36.88
35.43
35.90
34.30
32.05
20.32
35.43
33.67
46
27.71
FCF margin%
12.23
11.09
8.87
7.57
9.46
10.23
8.55
9.10
8.04
10.27
24.51
9.10
9.28
28
0.276
FCF / Net incomex
0.993
1.046
1.125
1.159
1.106
1.214
1.103
1.168
1.088
1.124
0.906
1.124
1.115
6
26.35
ROIC%
0.94
0.40
0.40
1.95
0.40
0.40
2.52
2.24
4.69
7.04
27.54
2.52
1.45
21
8.05
Return on equity%
24.14
23.23
23.91
26.13
27.19
28.46
29.88
28.92
29.09
26.67
21.95
28.92
26.93
29
27.37
Return on assets%
12.46
9.72
7.44
9.41
10.23
8.79
10.95
12.78
10.02
8.29
28.05
10.02
9.87
73
0.03
EPSKD
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.07
0.08
0.03
14.23%
10.55%
—
22.57
EPS growth%
7.14
5.51
5.78
3.63
2.74
4.62
4.89
6.47
8.66
6.91
20.09
6.47
5.64
13
0.03
Bookvalue per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.88%
(0.05%)
—
0.02
FCF per shareKD
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.28%)
(3.06%)
—
0.03
Dividend per shKD
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.03
1.71%
(0.98%)
—
19.53
Div yield (avg)%
11.83
12.92
12.36
14.16
13.39
13.62
14.32
15.28
13.41
15.63
3.84
14.32
13.51
61
9.55
Payout ratio%
18.66
17.04
16.47
17.61
14.72
17.10
14.68
16.82
14.09
12.63
10.84
14.68
16.65
48
207.1
Shares (diluted)M
161.2
152.4
157.1
142.6
142.8
136.9
121.2
111.9
109.0
113.8
203.0
(4.44%)
(3.35%)
42
10.02
Buyback yield%
13.98
16.80
14.58
14.40
15.54
15.23
13.11
13.90
16.61
18.77
3.03
15.23
14.90
26
1.585
D/E ratiox
1.182
1.181
1.309
1.209
1.306
1.362
1.322
1.485
1.334
1.418
0.164
1.362
1.315
73
4.197
Enterprise valueKD M
28.18
29.40
26.76
23.66
25.71
27.12
24.97
23.15
25.16
22.85
20.32
(2.33%)
(1.80%)
13
19.37
LT debtKD M
9.979
10.82
11.24
12.06
11.29
11.10
10.34
9.663
10.17
9.428
10.39
(3.55%)
(1.03%)
31
Cost of revenue
5.88%
0.99×
Operating expenses
6.71%
1.07×
Spread over hurdle
(1.60%)