3.680
RevenueKD M
9.026
9.211
9.513
9.431
9.589
9.470
9.411
9.582
9.750
9.737
4.082
0.31%
0.89%
40
5.61
Revenue growth%
0.40
1.26
1.43
0.51
0.40
0.40
3.14
5.01
2.08
2.68
3.61
2.68
1.35
54
26.71
Gross margin%
12.26
9.87
12.07
13.82
14.93
16.38
16.68
18.51
18.78
21.67
7.33
18.51
15.65
5
12.36
Operating margin%
14.13
11.62
9.08
7.16
6.25
5.50
6.73
5.70
6.82
4.44
19.93
5.70
6.77
42
29.09
Net margin%
13.12
12.99
13.51
16.43
15.06
12.08
10.65
8.00
9.79
9.80
16.63
9.80
12.53
41
6.132
P/E ratio (avg)x
12.22
13.00
13.83
14.00
14.65
15.69
17.51
15.56
15.13
14.75
12.99
15.56
14.70
42
22.74
EV/EBITx
25.79
25.13
26.01
29.52
30.18
34.48
36.03
40.32
43.70
46.01
33.89
40.32
32.33
94
9.16
FCF yield (avg)%
26.09
26.42
25.23
25.26
23.96
25.84
27.29
28.18
25.99
27.86
25.24
27.29
26.04
81
16.68
FCF margin%
23.74
24.29
22.18
21.57
20.20
20.81
22.30
20.29
20.90
23.69
12.27
20.90
21.88
59
1.208
FCF / Net incomex
2.531
2.641
2.861
2.943
3.089
3.403
3.420
3.754
4.070
4.201
1.076
3.754
3.246
65
23.39
ROIC%
8.10
5.47
5.56
6.63
3.81
1.24
0.40
0.40
0.40
3.04
25.96
0.40
3.42
92
12.16
Return on equity%
8.79
9.98
9.57
8.51
8.86
6.43
5.48
4.61
4.45
4.48
9.42
4.61
7.47
21
10.16
Return on assets%
7.81
6.71
4.42
5.48
6.67
6.30
7.42
5.50
5.27
4.55
10.18
5.50
5.90
85
—
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.66%
8.95%
—
6.02
EPS growth%
27.72
27.06
24.78
24.05
26.69
25.76
24.13
25.42
25.11
24.65
28.31
25.11
25.26
23
—
Bookvalue per shKD
0.01
0.01
0.01
—
—
—
—
—
—
—
—
(4.79%)
(3.46%)
—
—
FCF per shareKD
—
—
—
—
—
—
—
—
—
—
—
2.35%
2.01%
—
—
Dividend per shKD
—
—
—
—
—
—
—
—
—
—
—
(3.59%)
(4.32%)
—
24.78
Div yield (avg)%
29.57
32.31
34.95
33.85
35.20
33.06
30.27
28.97
28.57
29.31
28.77
29.31
31.29
77
14.46
Payout ratio%
19.63
21.91
22.24
24.58
26.14
29.05
31.12
31.46
31.08
29.95
28.89
31.08
27.60
69
805.5
Shares (diluted)M
783.2
766.3
702.5
782.2
746.7
835.9
847.6
850.4
811.6
788.8
817.6
1.10%
(1.11%)
26
29.06
Buyback yield%
15.00
14.15
11.44
8.60
6.94
6.48
8.37
9.94
10.74
8.21
5.22
8.37
9.27
58
0.831
D/E ratiox
0.591
0.552
0.533
0.604
0.620
0.621
0.636
0.649
0.597
0.664
1.447
0.636
0.612
58
2.548
Enterprise valueKD M
3.001
2.649
2.291
2.269
2.407
2.204
1.998
1.981
1.812
1.813
0.533
(5.51%)
(5.02%)
87
1.330
LT debtKD M
3.623
4.034
4.197
3.984
3.798
3.624
3.212
3.554
3.966
3.973
2.701
0.91%
1.87%
44
Cost of revenue
0.94%
1.00×
Operating expenses
1.28%
1.04×
Spread over hurdle
(1.86%)