1.665
RevenueKD M
7.314
7.514
7.411
7.397
7.511
7.537
7.728
7.646
7.759
7.751
1.826
0.63%
0.64%
94
6.41
Revenue growth%
22.85
24.27
22.51
19.74
19.51
18.58
16.06
17.29
15.06
17.91
11.11
17.29
19.04
31
8.67
Gross margin%
29.91
32.66
30.98
29.12
31.05
30.05
32.36
33.09
36.01
33.18
21.65
33.09
31.71
88
29.48
Operating margin%
19.31
19.76
21.82
19.16
21.64
23.22
25.71
28.47
27.46
27.47
14.89
27.46
22.52
5
29.97
Net margin%
24.64
22.99
20.06
20.22
17.36
19.92
18.44
21.20
20.57
19.73
23.29
19.92
20.14
80
20.58
P/E ratio (avg)x
38.84
36.37
41.88
47.05
53.65
60.92
60.34
62.18
62.27
73.12
36.62
62.18
57.00
36
22.37
EV/EBITx
21.67
23.60
25.84
27.87
32.32
34.55
34.90
40.53
46.25
49.73
32.02
40.53
33.44
16
12.13
FCF yield (avg)%
24.77
22.03
20.02
22.58
24.25
27.20
26.66
25.57
27.16
25.34
7.63
26.66
25.05
5
5.66
FCF margin%
19.23
19.49
18.03
15.59
14.60
13.81
16.12
18.75
16.79
16.52
20.41
16.52
16.65
75
1.402
FCF / Net incomex
0.508
0.534
0.601
0.624
0.612
0.664
0.714
0.734
0.681
0.643
1.505
0.681
0.634
19
19.17
ROIC%
8.27
6.61
5.90
7.71
6.12
4.72
2.39
0.40
0.40
1.38
10.42
1.38
5.31
36
21.14
Return on equity%
9.35
8.12
9.22
10.94
10.73
9.63
8.15
9.38
8.18
8.87
12.43
8.87
9.29
84
5.61
Return on assets%
0.87
0.40
2.79
0.40
0.40
0.40
0.40
0.87
0.40
0.40
2.45
0.40
0.40
59
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
1.41%
(0.09%)
—
22.75
EPS growth%
7.92
7.04
7.47
5.87
6.91
4.03
3.79
2.55
0.40
1.72
16.04
2.55
4.95
95
—
Bookvalue per shKD
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
8.95%
7.00%
—
—
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
(5.07%)
(2.43%)
—
0.01
Dividend per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.72%
1.84%
—
26.12
Div yield (avg)%
0.82
2.85
5.80
3.94
3.93
2.90
3.60
1.05
3.77
6.71
24.63
3.60
3.68
81
4.02
Payout ratio%
8.48
7.94
9.97
11.14
9.67
9.14
9.53
12.52
11.92
12.66
29.53
11.92
9.82
58
173.4
Shares (diluted)M
245.7
276.8
287.1
312.6
313.5
290.7
292.5
271.7
289.6
310.8
181.5
(0.18%)
3.55%
64
25.61
Buyback yield%
7.50
8.22
5.55
7.25
8.66
8.24
11.09
11.06
11.20
8.77
4.43
11.06
8.45
76
0.750
D/E ratiox
0.352
0.356
0.410
0.437
0.437
0.506
0.550
0.654
0.691
0.714
0.705
0.654
0.472
69
1.674
Enterprise valueKD M
6.729
6.716
6.481
6.652
6.314
6.276
5.724
5.271
5.272
5.518
2.889
(2.66%)
(2.46%)
87
8.111
LT debtKD M
0.798
0.750
0.791
0.807
0.811
0.779
0.872
0.826
0.815
0.920
3.455
2.56%
2.73%
14
Cost of revenue
0.51%
0.99×
Operating expenses
0.72%
1.01×
Goodwill & intangibles
16.65%
Property and equipment
16.37%