1.401
RevenueKD M
1.090
1.158
1.231
1.329
1.430
1.535
1.702
1.822
1.998
2.192
1.497
8.91%
8.33%
60
21.18
Revenue growth%
21.28
21.83
22.27
25.23
26.92
28.14
30.46
32.86
33.10
32.17
9.15
32.17
27.53
74
20.26
Gross margin%
19.68
18.06
18.28
16.40
14.73
16.68
18.41
16.91
18.85
19.74
15.25
18.41
18.17
6
21.51
Operating margin%
20.27
20.29
21.04
21.23
21.37
19.72
19.61
22.30
23.39
23.24
24.95
22.30
21.14
26
22.37
Net margin%
25.59
27.68
30.35
32.05
31.84
29.04
31.56
28.82
29.72
27.82
7.52
29.04
29.38
76
21.38
P/E ratio (avg)x
16.67
18.85
19.10
18.26
20.46
20.12
23.39
26.53
26.90
31.24
22.19
26.53
20.29
53
36.81
EV/EBITx
10.91
10.32
11.01
12.45
12.62
14.25
14.13
16.20
17.50
17.38
26.99
16.20
13.38
42
27.91
FCF yield (avg)%
13.79
14.91
15.55
13.20
13.02
12.66
11.68
9.54
7.95
6.45
27.11
9.54
12.84
30
23.66
FCF margin%
18.72
20.18
20.15
19.61
19.10
17.76
17.47
19.81
22.63
21.57
3.22
19.81
19.71
33
1.689
FCF / Net incomex
0.941
1.069
1.189
1.122
1.083
1.125
1.128
1.231
1.241
1.353
1.664
1.231
1.127
45
28.85
ROIC%
15.97
13.25
14.79
16.88
13.95
15.13
13.52
14.19
16.87
15.38
27.52
15.13
14.96
16
3.45
Return on equity%
29.92
32.38
30.45
29.03
26.25
26.07
26.46
24.70
22.77
21.90
23.63
24.70
26.35
25
28.75
Return on assets%
16.96
19.43
17.05
17.01
19.00
17.69
17.70
17.55
18.51
20.38
14.63
17.70
17.70
8
—
EPSKD
—
—
—
—
—
—
—
—
—
—
—
(5.22%)
(5.26%)
—
10.23
EPS growth%
12.62
12.73
11.87
12.76
12.70
11.54
12.82
13.31
11.90
11.08
11.60
11.90
12.66
74
—
Bookvalue per shKD
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
11.97%
10.47%
—
—
FCF per shareKD
—
—
—
—
—
—
—
—
—
—
—
5.73%
6.10%
—
—
Dividend per shKD
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.76%
10.43%
—
10.70
Div yield (avg)%
14.01
14.16
15.19
17.62
19.20
21.00
21.78
19.91
22.84
22.51
18.25
21.78
19.56
21
2.07
Payout ratio%
4.40
5.69
6.79
7.14
9.62
10.00
9.34
8.75
10.97
13.66
27.28
10.00
9.04
68
320.5
Shares (diluted)M
263.4
290.5
320.1
325.6
306.7
305.9
282.1
252.6
242.9
253.4
327.9
(3.75%)
(1.00%)
83
28.20
Buyback yield%
14.90
15.67
13.18
10.98
12.56
14.90
17.37
18.44
16.18
13.41
22.41
16.18
14.90
94
0.499
D/E ratiox
1.576
1.422
1.583
1.753
1.696
1.657
1.495
1.650
1.630
1.549
0.393
1.630
1.606
47
0.961
Enterprise valueKD M
2.224
1.990
2.045
2.289
2.100
2.360
2.112
1.998
2.192
1.978
0.925
(1.19%)
(1.46%)
22
0.928
LT debtKD M
3.563
3.517
4.167
4.856
5.171
5.442
5.545
6.312
7.284
8.385
2.136
10.15%
9.70%
6
Cost of revenue
8.33%
1.00×
Operating expenses
8.28%
1.00×
Property and equipment
15.85%
Spread over hurdle
(8.09%)