37.82
RevenueKD M
28.88
29.96
32.08
34.03
35.54
37.29
39.92
41.28
44.38
46.70
41.58
5.61%
5.68%
29
12.03
Revenue growth%
7.83
5.33
7.26
8.98
10.01
12.68
11.16
10.36
11.36
10.52
7.23
11.16
10.19
83
12.74
Gross margin%
6.02
7.42
4.63
5.66
3.76
3.23
5.11
6.37
4.78
7.07
20.53
5.11
5.39
89
13.07
Operating margin%
17.60
16.67
19.17
22.10
25.07
26.24
28.94
27.04
27.49
26.97
12.06
27.04
25.66
16
2.60
Net margin%
15.47
13.22
10.67
9.36
10.13
13.08
13.52
13.37
13.42
16.42
13.19
13.42
13.29
9
27.09
P/E ratio (avg)x
26.00
27.52
29.70
31.72
33.05
37.64
42.80
43.45
41.61
46.57
36.84
42.80
35.34
12
27.81
EV/EBITx
12.63
12.64
11.31
10.34
9.757
8.549
8.385
9.233
9.991
9.887
22.81
9.233
9.939
13
29.97
FCF yield (avg)%
14.28
15.26
14.45
14.99
15.35
17.03
18.10
17.22
15.30
13.59
19.34
17.03
15.28
37
3.03
FCF margin%
26.72
28.30
29.36
29.88
27.24
25.26
27.26
27.86
25.69
22.96
11.91
25.69
27.25
60
1.433
FCF / Net incomex
1.481
1.480
1.638
1.739
1.658
1.698
1.632
1.637
1.560
1.482
0.910
1.632
1.634
48
10.65
ROIC%
12.65
14.61
14.84
15.21
14.59
13.03
15.96
15.67
15.23
17.03
14.12
15.67
15.03
70
3.98
Return on equity%
24.35
26.70
27.56
28.93
31.26
28.61
29.78
31.43
33.43
34.70
24.05
31.43
29.35
36
18.36
Return on assets%
10.67
11.97
9.87
9.79
9.60
11.01
9.94
12.71
12.99
10.40
29.09
11.01
10.53
54
0.03
EPSKD
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.10
0.12
0.03
12.65%
12.27%
—
3.73
EPS growth%
22.63
20.69
20.28
19.36
21.99
21.55
22.74
22.01
21.39
19.34
16.44
21.55
21.47
17
0.03
Bookvalue per shKD
0.08
0.08
0.09
0.10
0.11
0.12
0.13
0.14
0.16
0.17
0.07
8.74%
9.10%
—
0.04
FCF per shareKD
0.08
0.09
0.10
0.10
0.12
0.13
0.12
0.14
0.17
0.17
0.05
7.22%
8.84%
—
0.05
Dividend per shKD
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.04
3.14%
0.37%
—
28.48
Div yield (avg)%
20.49
17.63
15.01
17.82
17.49
19.48
19.46
21.16
22.02
19.95
12.74
19.95
19.47
42
3.61
Payout ratio%
16.42
18.75
17.28
15.24
16.90
14.32
13.06
12.27
12.02
12.39
29.70
12.39
14.78
6
370.9
Shares (diluted)M
249.6
273.8
257.2
283.3
284.1
288.0
287.9
296.2
278.5
270.0
371.9
(1.01%)
(0.63%)
23
21.23
Buyback yield%
25.41
25.97
26.31
25.14
24.62
24.27
23.13
23.11
23.98
22.15
24.04
23.13
24.45
33
1.380
D/E ratiox
0.969
1.019
1.045
1.175
1.217
1.191
1.116
1.193
1.297
1.256
1.202
1.193
1.183
21
14.67
Enterprise valueKD M
25.30
25.14
22.73
21.61
23.37
24.95
23.06
20.28
18.62
18.53
16.72
(4.53%)
(2.30%)
20
28.44
LT debtKD M
43.10
48.75
49.11
53.51
51.54
48.79
54.74
56.33
54.99
61.15
33.01
3.48%
4.43%
56
Cost of revenue
5.57%
0.99×
Operating expenses
5.69%
1.00×
Cash and investments
16.81%
Goodwill & intangibles
14.30%
Spread over hurdle
16.15%