4.498
RevenueKD M
29.44
29.87
29.94
30.65
30.08
29.77
29.35
29.79
30.52
31.47
5.032
0.90%
0.88%
28
21.17
Revenue growth%
19.21
21.73
19.96
22.57
19.61
16.70
17.27
18.71
17.19
16.02
10.39
17.19
18.96
43
11.17
Gross margin%
8.65
8.80
6.67
4.36
1.46
0.40
0.56
0.40
1.37
3.25
12.59
0.56
2.36
60
16.35
Operating margin%
13.20
15.65
17.40
17.46
15.41
17.22
15.70
17.70
15.25
13.48
17.06
15.70
15.68
23
5.38
Net margin%
5.16
7.37
6.51
9.05
6.51
7.78
5.89
8.84
7.80
8.72
8.24
7.80
7.57
16
11.75
P/E ratio (avg)x
16.56
15.68
15.05
15.58
16.79
16.10
15.14
16.07
15.32
16.69
29.06
16.07
15.88
86
18.47
EV/EBITx
21.72
23.45
26.54
30.91
31.19
33.42
39.03
40.96
44.10
50.06
32.82
40.96
32.30
17
6.02
FCF yield (avg)%
4.13
3.16
3.56
1.95
1.75
2.30
0.40
0.40
0.58
0.40
26.74
0.40
1.85
20
16.89
FCF margin%
22.44
19.51
17.54
19.16
19.49
22.34
23.14
23.95
24.61
23.31
29.47
23.31
22.39
68
1.787
FCF / Net incomex
0.323
0.318
0.299
0.289
0.260
0.271
0.293
0.303
0.272
0.274
0.239
0.274
0.291
93
11.08
ROIC%
2.76
3.45
5.36
7.19
4.75
5.68
7.18
4.25
6.19
6.52
27.61
6.19
5.52
70
6.18
Return on equity%
9.69
11.52
10.93
11.72
11.66
13.02
10.08
8.53
9.97
7.05
29.04
9.97
10.50
41
23.71
Return on assets%
8.65
10.70
13.14
15.81
16.34
19.23
21.67
24.30
26.39
27.71
7.12
24.30
17.78
41
0.08
EPSKD
0.08
0.09
0.09
0.08
0.08
0.08
0.07
0.07
0.08
0.08
0.08
(0.27%)
(0.57%)
—
13.76
EPS growth%
10.64
10.84
8.55
9.80
9.03
11.55
11.26
10.78
12.70
14.46
26.54
11.55
10.81
15
0.11
Bookvalue per shKD
0.10
0.10
0.10
0.10
0.11
0.09
0.09
0.10
0.09
0.08
0.02
(4.98%)
(2.56%)
—
0.13
FCF per shareKD
0.08
0.08
0.09
0.09
0.08
0.08
0.07
0.07
0.06
0.05
0.06
(7.47%)
(2.47%)
—
0.11
Dividend per shKD
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.07
3.64%
1.78%
—
4.06
Div yield (avg)%
26.57
29.29
29.82
27.25
29.96
31.90
30.02
31.09
29.32
28.75
2.90
30.02
29.57
6
17.51
Payout ratio%
19.37
17.82
16.62
14.28
13.99
12.97
12.72
11.61
11.86
14.26
8.36
12.72
14.13
43
166.8
Shares (diluted)M
242.6
261.2
291.9
313.4
337.1
395.1
423.8
469.4
475.1
527.4
173.2
9.37%
8.31%
14
7.57
Buyback yield%
30.11
32.20
31.18
29.61
28.23
28.91
28.33
29.56
32.51
29.64
24.75
29.56
29.63
56
1.662
D/E ratiox
1.274
1.178
1.302
1.225
1.243
1.220
1.293
1.241
1.282
1.338
1.430
1.282
1.259
40
36.75
Enterprise valueKD M
4.946
4.188
4.048
3.634
3.335
2.962
2.537
2.391
2.112
2.015
40.30
(9.58%)
(8.38%)
50
17.55
LT debtKD M
15.22
14.63
13.68
13.91
13.57
15.47
14.67
14.87
15.23
16.00
26.72
3.34%
1.58%
8
Cost of revenue
1.07%
1.02×
Operating expenses
(0.40%)
0.88×
Property and equipment
17.04%