5.001
RevenueKD M
3.974
4.304
4.721
5.014
5.339
5.843
6.444
6.837
7.219
7.626
5.229
7.39%
7.44%
63
3.51
Revenue growth%
3.34
2.64
4.54
5.22
7.46
9.01
9.08
6.93
6.10
4.96
6.70
6.93
5.66
47
2.51
Gross margin%
15.34
12.62
11.54
9.58
8.24
8.26
8.38
9.68
8.20
8.39
23.08
8.38
8.99
34
12.29
Operating margin%
7.96
8.34
10.71
11.95
10.61
9.26
7.54
9.74
12.28
12.58
18.73
9.74
10.18
93
29.08
Net margin%
0.40
2.13
3.16
1.44
2.55
0.61
0.40
0.40
2.73
5.58
6.76
0.61
1.79
66
19.32
P/E ratio (avg)x
19.97
19.65
20.75
22.31
22.81
25.22
27.97
30.19
27.07
25.37
16.09
27.07
24.02
71
22.61
EV/EBITx
33.81
38.04
42.17
41.61
45.38
43.24
44.02
43.15
40.33
41.19
23.22
43.15
41.89
87
29.29
FCF yield (avg)%
17.22
14.43
13.10
13.06
11.28
12.57
10.78
10.27
11.55
11.71
10.68
11.55
12.14
32
25.54
FCF margin%
1.71
1.53
3.16
2.75
5.57
7.90
5.96
6.75
4.29
4.45
17.51
5.96
4.37
92
0.755
FCF / Net incomex
1.276
1.377
1.277
1.236
1.324
1.239
1.168
1.320
1.251
1.123
1.352
1.239
1.264
83
29.45
ROIC%
24.23
26.79
28.38
30.07
30.15
31.62
30.47
32.37
32.75
33.04
21.80
32.37
30.31
51
12.98
Return on equity%
19.38
18.46
16.40
19.24
18.05
15.19
16.94
16.62
15.85
18.42
26.57
16.62
17.49
15
29.67
Return on assets%
27.11
24.51
24.28
27.16
27.10
28.61
30.87
31.04
30.21
27.88
19.21
30.21
27.52
30
0.01
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.64%)
(4.07%)
—
3.94
EPS growth%
11.69
13.05
11.64
10.72
8.79
8.28
10.76
13.07
14.10
11.91
8.09
11.91
11.67
23
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.22%)
2.44%
—
0.01
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.04%
1.16%
—
0.01
Dividend per shKD
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
—
5.22%
8.56%
—
24.81
Div yield (avg)%
25.95
23.77
24.40
24.87
24.40
25.27
24.21
24.25
26.51
24.55
29.23
24.55
24.48
50
25.02
Payout ratio%
5.53
2.82
2.46
2.32
3.51
0.70
1.32
3.54
5.71
7.71
12.14
3.54
3.16
19
456.2
Shares (diluted)M
463.7
449.4
448.3
454.1
517.8
589.6
563.7
591.6
596.5
633.0
462.7
4.10%
3.87%
79
8.10
Buyback yield%
4.99
3.97
4.71
6.10
3.97
1.79
4.34
6.58
4.95
2.47
18.22
4.34
4.52
36
1.481
D/E ratiox
0.823
0.874
0.850
0.786
0.826
0.807
0.854
0.785
0.745
0.759
1.756
0.785
0.815
46
1.666
Enterprise valueKD M
4.426
4.233
4.774
5.420
5.956
6.394
7.451
8.208
9.715
10.65
4.306
12.33%
9.18%
7
2.283
LT debtKD M
5.483
5.187
4.894
5.016
4.569
4.200
4.353
4.703
4.331
4.621
7.200
0.23%
(2.36%)
40
Cost of revenue
7.35%
0.99×
Operating expenses
8.05%
1.06×
Property and equipment
17.43%
Spread over hurdle
(6.64%)