21.91
RevenueKD M
51.14
53.73
56.64
61.95
67.58
72.02
77.46
84.77
89.33
93.70
23.34
6.76%
6.79%
16
27.14
Revenue growth%
15.83
18.50
20.67
18.67
18.97
16.12
16.28
19.11
21.46
20.58
18.78
19.11
18.82
32
28.85
Gross margin%
31.83
31.87
32.50
32.98
30.05
32.17
32.12
30.59
30.56
32.49
29.24
32.12
31.99
84
10.37
Operating margin%
7.19
8.34
7.94
8.01
10.27
10.93
12.64
10.68
12.44
12.80
8.07
12.44
10.48
95
6.09
Net margin%
19.34
20.09
20.95
22.76
22.29
20.02
22.52
21.66
23.13
21.67
14.89
21.67
21.66
11
16.25
P/E ratio (avg)x
29.73
34.06
34.70
36.25
39.55
38.34
38.71
45.65
47.41
49.21
24.16
45.65
38.53
57
9.398
EV/EBITx
24.22
24.71
24.26
20.88
19.35
19.48
17.40
14.81
15.30
13.14
6.947
15.30
19.41
45
11.04
FCF yield (avg)%
35.41
36.44
36.60
37.71
35.18
34.09
34.85
36.60
36.92
38.16
3.22
36.60
36.52
22
21.09
FCF margin%
20.22
22.43
21.68
20.48
19.83
20.00
20.37
19.01
18.15
18.97
27.43
19.01
20.11
80
1.089
FCF / Net incomex
1.514
1.517
1.395
1.433
1.363
1.163
1.057
0.956
0.824
0.888
1.160
0.956
1.263
53
25.31
ROIC%
12.59
13.30
15.63
18.25
18.06
17.24
16.27
16.05
16.52
16.63
11.48
16.52
16.40
23
23.09
Return on equity%
16.55
16.82
14.25
14.03
15.31
14.73
16.58
19.41
19.82
22.05
9.34
19.41
16.56
18
2.72
Return on assets%
1.89
3.90
5.80
7.21
9.00
8.22
10.36
12.06
13.67
13.78
11.20
12.06
8.61
38
0.35
EPSKD
0.53
0.55
0.60
0.66
0.77
0.83
0.98
0.94
0.95
1.11
0.37
7.57%
9.21%
—
19.81
EPS growth%
24.66
25.35
23.39
21.71
22.19
22.36
20.11
22.59
23.09
23.35
18.29
22.59
22.84
24
0.19
Bookvalue per shKD
0.16
0.17
0.16
0.17
0.15
0.13
0.13
0.13
0.13
0.11
0.13
(5.46%)
(3.57%)
—
0.32
FCF per shareKD
0.39
0.38
0.42
0.39
0.36
0.36
0.40
0.41
0.46
0.51
0.10
7.00%
3.19%
—
0.46
Dividend per shKD
0.46
0.44
0.49
0.48
0.49
0.48
0.56
0.56
0.54
0.61
0.39
4.58%
3.24%
—
26.17
Div yield (avg)%
23.31
21.69
24.24
21.98
21.22
23.78
23.71
20.78
22.16
19.98
26.24
22.16
22.07
11
15.66
Payout ratio%
3.46
4.81
5.80
5.15
3.58
4.95
2.64
5.12
6.22
5.03
29.34
5.03
4.99
84
205.0
Shares (diluted)M
267.6
284.9
312.5
306.8
322.0
337.8
368.8
448.6
534.6
595.3
201.1
13.08%
9.21%
40
18.46
Buyback yield%
27.04
26.94
29.44
31.10
28.58
28.30
29.57
31.59
32.59
33.13
17.78
31.59
29.51
72
0.424
D/E ratiox
0.625
0.601
0.647
0.585
0.618
0.603
0.565
0.620
0.612
0.565
0.230
0.603
0.607
43
87.16
Enterprise valueKD M
9.825
9.858
10.61
11.06
10.01
10.10
9.009
8.813
8.976
8.920
35.42
(2.27%)
(0.32%)
81
26.77
LT debtKD M
67.62
72.20
81.09
91.78
87.88
92.78
106.8
106.7
106.0
120.9
56.01
6.59%
5.79%
89
Cost of revenue
6.85%
1.01×
Operating expenses
6.18%
0.94×
Goodwill & intangibles
20.73%
Property and equipment
16.95%
Spread over hurdle
(3.93%)