17.57
RevenueKD M
20.55
21.20
21.23
21.30
22.01
21.94
22.32
22.71
23.37
24.34
19.46
2.03%
1.90%
76
7.55
Revenue growth%
30.85
28.47
29.53
30.89
29.69
30.06
27.42
26.45
28.30
26.53
14.49
27.42
29.00
44
2.49
Gross margin%
26.45
28.73
28.63
30.77
32.01
31.69
29.48
27.96
29.40
31.14
16.42
29.48
29.44
23
21.75
Operating margin%
8.64
7.10
9.23
11.47
9.06
11.95
9.57
12.01
10.68
13.48
20.88
11.95
10.12
66
23.43
Net margin%
14.30
12.47
12.15
9.33
11.38
10.13
7.89
5.71
7.75
7.99
27.88
7.89
9.73
41
25.84
P/E ratio (avg)x
39.76
43.31
44.05
42.46
42.95
48.72
51.71
58.82
60.59
62.61
10.99
58.82
46.39
87
19.72
EV/EBITx
38.61
34.71
30.92
30.86
33.05
29.57
31.96
29.60
31.08
34.62
32.76
31.08
31.52
80
19.16
FCF yield (avg)%
30.11
30.01
27.23
28.73
27.74
26.13
27.91
25.96
22.98
24.11
29.59
25.96
27.48
48
14.81
FCF margin%
16.21
18.36
16.51
16.55
16.65
14.76
15.56
16.82
14.95
15.51
14.45
15.51
16.36
84
0.603
FCF / Net incomex
2.311
2.450
2.567
2.725
3.022
2.814
3.172
3.708
3.924
3.979
0.819
3.708
2.918
12
29.79
ROIC%
18.67
20.14
21.14
21.83
23.36
26.09
26.35
28.54
26.57
23.82
29.67
26.35
23.59
32
4.09
Return on equity%
12.07
12.52
13.16
14.14
11.59
13.52
15.01
13.22
11.79
11.23
5.27
13.22
12.84
23
10.79
Return on assets%
22.71
24.38
22.99
23.05
22.34
19.57
22.55
24.30
24.57
24.45
9.56
24.30
23.02
82
0.01
EPSKD
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.09
0.01
5.85%
8.59%
—
14.84
EPS growth%
16.18
18.50
16.37
18.38
19.63
20.16
22.47
20.03
19.65
20.60
18.06
20.16
19.64
46
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.03
9.85%
7.25%
—
0.01
FCF per shareKD
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.02
5.18%
5.22%
—
0.01
Dividend per shKD
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.08
0.02
9.77%
9.67%
—
27.34
Div yield (avg)%
23.39
23.25
21.56
19.26
19.80
18.88
17.48
15.62
15.31
13.30
22.67
15.62
19.07
88
28.69
Payout ratio%
19.66
17.52
14.64
14.95
17.28
19.23
22.22
22.97
23.68
25.77
3.27
22.97
19.44
87
299.8
Shares (diluted)M
255.4
254.7
256.5
253.0
253.0
239.4
258.3
243.3
254.5
241.1
295.1
(0.96%)
(0.01%)
46
22.84
Buyback yield%
10.62
9.85
10.79
13.28
10.46
8.31
10.58
12.25
11.18
11.91
26.12
11.18
10.70
31
0.347
D/E ratiox
0.283
0.271
0.305
0.307
0.329
0.310
0.341
0.340
0.380
0.373
0.115
0.341
0.320
7
9.351
Enterprise valueKD M
21.10
22.09
25.54
29.56
29.92
35.82
38.97
42.17
48.60
47.55
21.06
9.71%
8.17%
77
26.14
LT debtKD M
11.39
12.08
11.71
10.98
11.51
12.83
13.64
12.51
11.09
9.909
12.21
(2.95%)
(1.79%)
44
Cost of revenue
2.06%
1.02×
Operating expenses
1.30%
0.94×
Property and equipment
17.57%
Spread over hurdle
16.62%