8.602
RevenueKD M
10.67
10.89
11.03
11.46
11.83
12.24
12.24
12.65
13.08
13.23
9.055
2.26%
2.35%
70
3.09
Revenue growth%
23.96
23.67
22.74
21.39
21.34
21.48
23.54
25.20
25.91
24.10
14.20
24.10
23.61
62
7.08
Gross margin%
5.61
7.09
7.04
7.83
6.86
9.52
10.47
7.85
6.63
8.29
14.02
8.29
7.46
35
16.30
Operating margin%
31.93
29.20
28.07
27.55
28.58
26.67
29.30
31.08
33.43
35.54
12.51
31.08
29.25
62
15.12
Net margin%
8.13
9.95
12.85
13.07
10.19
8.84
8.46
6.84
5.19
3.79
8.81
6.84
8.65
25
6.772
P/E ratio (avg)x
7.112
6.392
5.970
5.661
5.523
5.986
5.721
6.084
6.241
5.801
6.908
5.986
5.978
40
9.830
EV/EBITx
45.89
48.40
49.25
54.98
55.33
57.02
56.66
56.24
65.95
69.78
30.54
57.02
55.78
12
7.55
FCF yield (avg)%
7.96
9.11
10.38
12.95
10.57
9.25
7.60
6.45
6.58
9.27
15.60
7.60
9.18
78
11.65
FCF margin%
19.64
17.21
16.44
13.98
11.83
11.75
14.57
12.93
9.99
12.80
28.34
12.80
13.46
17
0.493
FCF / Net incomex
0.733
0.755
0.733
0.715
0.779
0.782
0.892
0.963
1.056
1.170
1.115
0.963
0.781
58
9.27
ROIC%
0.40
0.40
0.40
0.64
0.79
0.48
2.63
3.89
6.39
4.19
20.90
3.89
0.71
67
26.95
Return on equity%
8.62
8.32
9.06
9.23
6.23
8.26
8.56
8.79
8.95
10.52
26.59
8.79
8.71
34
5.58
Return on assets%
15.22
15.45
14.41
14.87
15.33
14.05
13.17
14.61
15.28
14.13
25.17
14.13
14.74
61
0.07
EPSKD
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.07
(3.07%)
(1.77%)
—
14.75
EPS growth%
34.11
35.78
36.22
35.22
35.66
37.44
36.80
33.82
31.04
29.20
3.12
33.82
35.44
18
0.07
Bookvalue per shKD
0.05
0.06
0.07
0.07
0.08
0.09
0.10
0.11
0.13
0.13
0.07
11.19%
11.13%
—
0.05
FCF per shareKD
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.05
0.06
0.02
2.78%
2.25%
—
0.05
Dividend per shKD
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.11
0.12
0.03
12.25%
11.98%
—
26.94
Div yield (avg)%
0.88
0.40
0.40
0.40
0.40
0.40
0.86
0.40
0.40
0.85
21.47
0.40
0.40
34
6.22
Payout ratio%
21.93
20.38
20.40
18.99
19.50
20.47
19.51
16.71
15.99
17.36
18.52
17.36
19.50
13
99.01
Shares (diluted)M
67.06
69.53
71.57
66.93
56.55
58.03
53.93
56.50
51.93
45.85
99.95
(4.11%)
(4.65%)
56
9.90
Buyback yield%
8.68
11.27
13.23
15.18
12.77
12.77
10.58
8.84
11.67
11.31
16.96
11.31
11.49
91
0.327
D/E ratiox
1.826
1.949
1.871
2.100
2.290
2.150
2.204
2.190
2.280
2.190
1.282
2.190
2.170
12
5.560
Enterprise valueKD M
6.094
6.430
6.248
6.296
7.064
8.017
9.560
9.839
10.78
11.78
0.770
10.78%
6.82%
63
5.958
LT debtKD M
14.47
14.51
13.82
14.14
15.41
14.59
13.68
13.62
14.52
14.20
4.980
(1.62%)
1.18%
46
Cost of revenue
2.19%
0.99×
Operating expenses
2.16%
0.98×
Goodwill & intangibles
15.55%