3.613
RevenueKD M
11.58
12.76
13.69
14.69
15.55
16.64
18.04
19.68
20.83
3.882
3.818
7.23%
7.54%
59
4.21
Revenue growth%
7.88
8.81
8.25
8.65
6.42
4.22
3.26
2.96
5.74
3.75
6.67
4.22
7.15
11
14.25
Gross margin%
30.17
30.63
29.02
27.55
27.64
24.76
24.21
26.69
29.36
25.04
7.03
26.69
28.33
50
5.89
Operating margin%
37.09
36.30
33.89
35.83
33.62
34.14
33.08
35.69
37.34
29.05
27.85
34.14
35.71
14
18.87
Net margin%
9.45
7.71
5.05
6.13
6.32
4.57
3.39
2.38
3.22
3.30
19.96
3.39
5.59
31
33.02
P/E ratio (avg)x
26.77
24.83
21.92
21.65
22.95
24.17
23.47
22.50
23.79
34.17
10.17
23.47
23.63
77
14.04
EV/EBITx
43.94
42.64
39.37
40.81
38.48
38.25
38.12
40.34
41.62
32.12
27.14
38.48
40.57
62
25.72
FCF yield (avg)%
28.02
28.42
25.51
22.96
25.81
28.54
28.03
27.09
25.10
6.35
3.68
27.09
26.74
80
11.19
FCF margin%
17.96
17.87
18.43
21.26
20.43
19.88
19.31
19.00
20.54
23.83
8.44
19.88
19.15
20
1.249
FCF / Net incomex
0.742
0.703
0.725
0.749
0.676
0.579
0.625
0.640
0.624
0.398
1.323
0.625
0.689
44
5.64
ROIC%
7.64
7.11
9.29
11.49
12.50
12.25
14.26
14.64
14.50
17.45
15.53
14.26
11.87
77
11.08
Return on equity%
0.79
2.87
0.81
0.40
0.40
1.68
0.40
0.40
0.40
12.96
3.23
0.40
0.59
65
26.65
Return on assets%
31.89
33.60
31.15
33.45
34.29
33.64
31.40
30.65
33.36
13.20
29.85
33.36
33.00
70
0.04
EPSKD
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.04
0.05
6.86%
6.09%
—
13.68
EPS growth%
15.87
18.11
20.90
21.14
20.15
21.09
18.24
18.31
18.29
9.08
17.93
18.31
18.30
76
0.03
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
0.01
3.30%
0.36%
—
0.04
FCF per shareKD
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.05
0.01
7.81%
4.94%
—
0.02
Dividend per shKD
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.04
0.05
(10.14%)
(8.98%)
—
23.86
Div yield (avg)%
30.29
32.52
34.63
33.52
34.39
32.97
34.29
31.76
30.19
2.63
9.30
32.97
32.74
21
16.26
Payout ratio%
22.01
22.82
20.13
19.65
21.04
24.01
25.96
23.21
20.64
4.12
8.02
23.21
21.52
95
318.3
Shares (diluted)M
213.9
204.4
177.4
188.8
168.9
177.2
181.7
176.1
161.7
319.7
307.2
(3.05%)
(3.25%)
8
22.56
Buyback yield%
12.57
15.21
16.15
18.75
21.48
23.52
25.68
28.01
25.93
6.86
28.61
25.68
20.12
54
1.325
D/E ratiox
0.601
0.581
0.537
0.548
0.527
0.513
0.475
0.448
0.492
0.458
0.322
0.492
0.532
22
27.22
Enterprise valueKD M
5.385
5.965
5.790
6.403
7.508
7.219
7.638
7.935
8.547
23.60
2.547
5.94%
5.75%
34
26.58
LT debtKD M
10.53
11.72
12.55
13.77
12.17
11.62
12.85
14.34
13.87
26.93
10.94
0.15%
3.70%
89
Cost of revenue
7.54%
1.00×
Operating expenses
7.44%
0.99×
Cash and investments
14.59%
Property and equipment
13.57%
Spread over hurdle
(6.36%)