8.176
RevenueKD M
8.518
8.472
8.778
8.914
8.965
9.191
9.201
9.142
9.094
9.199
8.484
0.52%
1.04%
38
25.38
Revenue growth%
17.46
17.04
19.24
21.39
21.42
22.28
21.40
20.81
18.44
19.63
25.63
20.81
20.22
40
17.70
Gross margin%
11.19
8.24
6.01
8.28
9.06
7.88
8.77
8.40
11.26
11.76
14.02
8.77
8.58
60
24.29
Operating margin%
9.06
8.40
5.97
3.57
5.83
8.79
8.47
8.70
7.81
5.16
21.74
8.47
8.10
73
7.08
Net margin%
27.82
27.09
27.15
29.73
28.11
27.36
28.15
30.37
28.56
28.84
19.21
28.56
28.13
41
30.38
P/E ratio (avg)x
26.30
27.27
28.72
30.65
28.78
31.86
29.85
30.49
27.20
29.12
24.74
29.85
28.95
51
15.17
EV/EBITx
19.20
22.29
26.19
27.62
27.52
29.29
27.49
29.75
34.77
35.89
37.21
29.75
27.57
13
29.11
FCF yield (avg)%
12.96
13.83
13.76
12.51
15.43
14.68
16.46
14.47
16.49
14.88
9.66
14.88
14.58
91
27.83
FCF margin%
8.10
9.15
11.72
8.89
7.45
9.46
8.42
10.42
8.89
7.62
15.23
8.89
8.89
41
0.601
FCF / Net incomex
0.366
0.371
0.431
0.482
0.524
0.563
0.670
0.753
0.872
0.965
1.004
0.753
0.544
19
23.79
ROIC%
17.20
19.65
17.36
19.93
22.49
20.54
18.73
18.76
18.31
18.58
26.76
18.73
18.74
52
14.01
Return on equity%
31.73
31.43
33.00
30.14
32.43
32.85
32.29
30.90
28.48
28.21
12.35
30.90
31.58
90
5.74
Return on assets%
5.83
7.37
6.05
3.29
1.84
3.89
2.66
4.93
4.62
5.89
29.97
4.62
4.77
47
0.01
EPSKD
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.39%
2.21%
—
21.09
EPS growth%
6.06
6.47
6.29
4.66
5.75
7.98
7.37
4.55
6.52
7.51
6.77
7.37
6.38
65
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.84%)
(1.02%)
—
0.01
FCF per shareKD
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
13.62%
10.16%
—
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
(1.32%)
1.52%
—
18.90
Div yield (avg)%
4.24
3.55
5.01
3.09
0.40
1.92
0.40
2.83
5.58
3.90
3.98
2.83
3.32
54
27.11
Payout ratio%
15.00
13.07
15.37
16.67
14.08
16.13
18.70
20.09
21.10
18.33
12.76
18.70
16.40
91
323.8
Shares (diluted)M
299.6
267.7
249.8
258.8
257.1
239.4
249.3
275.5
303.2
338.1
328.3
5.63%
0.85%
26
17.58
Buyback yield%
21.44
19.08
18.64
20.34
20.00
18.68
19.38
19.24
18.13
16.85
9.81
18.68
19.16
47
0.374
D/E ratiox
1.805
1.826
2.037
2.200
2.522
2.577
2.711
3.255
3.491
3.685
0.165
3.255
2.549
71
1.494
Enterprise valueKD M
8.049
7.411
6.592
7.231
7.501
6.899
7.473
7.652
7.124
6.333
7.541
(3.33%)
(2.95%)
76
5.265
LT debtKD M
3.216
3.548
3.904
4.368
4.393
3.983
4.338
4.188
4.120
3.814
6.755
(2.79%)
2.53%
43
Cost of revenue
1.15%
1.01×
Operating expenses
0.78%
0.97×
Cash and investments
18.28%
Spread over hurdle
16.78%