1.200
RevenueKD M
6.235
6.459
6.845
7.196
7.495
7.957
8.530
9.058
9.675
10.13
1.228
6.22%
5.40%
56
29.43
Revenue growth%
9.06
11.13
13.60
12.22
15.01
16.04
15.11
16.77
18.68
20.45
13.14
16.77
15.06
22
22.91
Gross margin%
30.79
29.71
27.91
29.30
29.04
26.98
28.23
28.75
31.74
31.13
16.42
28.75
29.17
87
8.22
Operating margin%
22.39
21.00
23.25
26.14
24.14
23.26
23.40
20.67
18.34
21.27
28.76
21.27
22.82
36
2.21
Net margin%
19.30
20.65
18.53
20.43
21.60
18.85
18.73
21.61
19.26
18.85
16.92
18.85
19.28
11
18.40
P/E ratio (avg)x
23.58
22.17
23.36
24.90
25.47
26.10
29.29
29.18
29.52
32.81
10.30
29.29
25.78
11
24.48
EV/EBITx
5.556
5.282
4.813
4.187
4.542
4.286
3.761
3.265
3.533
3.171
27.89
3.533
4.236
59
13.89
FCF yield (avg)%
12.88
11.90
9.07
10.02
9.56
12.55
10.51
8.29
10.82
8.29
7.67
10.51
10.27
37
10.80
FCF margin%
23.69
22.72
23.68
22.64
20.02
22.62
19.81
20.21
18.33
20.44
13.81
20.21
21.53
17
0.173
FCF / Net incomex
0.194
0.194
0.189
0.194
0.210
0.185
0.174
0.152
0.160
0.151
0.225
0.160
0.187
27
17.87
ROIC%
3.70
6.38
6.98
9.19
11.31
12.30
11.97
12.98
12.38
13.54
17.57
12.38
11.64
71
16.72
Return on equity%
7.79
7.20
5.82
3.42
2.30
2.21
1.91
3.95
3.87
1.84
28.44
2.21
3.65
54
27.23
Return on assets%
13.86
12.75
12.61
9.82
12.12
10.01
9.98
12.27
9.49
8.40
29.69
9.98
11.06
41
—
EPSKD
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.01
0.01
—
(1.10%)
(0.97%)
—
25.52
EPS growth%
10.73
13.26
15.73
15.48
16.73
17.50
19.53
21.30
21.56
23.56
18.95
21.30
17.12
69
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.66%
2.80%
—
0.01
FCF per shareKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.21%)
(1.35%)
—
—
Dividend per shKD
—
—
—
—
—
—
—
0.01
—
—
0.02
1.49%
2.74%
—
9.28
Div yield (avg)%
21.24
21.51
18.67
21.12
21.61
20.72
22.86
22.37
23.30
21.57
21.99
22.37
21.54
65
2.02
Payout ratio%
18.69
16.03
15.32
15.74
13.88
11.06
13.44
15.37
16.27
13.77
26.55
13.77
15.35
6
337.5
Shares (diluted)M
499.2
490.5
511.6
551.6
568.6
591.7
561.1
600.1
605.2
563.2
341.8
(0.19%)
2.13%
29
14.96
Buyback yield%
25.71
26.35
23.57
21.70
20.22
22.59
24.12
22.27
22.91
23.15
21.98
22.91
23.03
15
0.405
D/E ratiox
0.643
0.736
0.815
0.848
0.950
0.907
0.975
0.943
0.962
1.041
1.010
0.962
0.925
75
4.284
Enterprise valueKD M
4.869
5.386
4.825
4.624
4.190
4.287
4.811
4.401
4.842
4.334
5.067
0.68%
(2.25%)
84
7.633
LT debtKD M
4.902
5.764
6.792
8.022
7.749
8.931
9.143
9.469
9.550
10.95
2.481
7.15%
8.09%
37
Cost of revenue
5.31%
0.99×
Operating expenses
5.13%
0.97×
Cash and investments
13.28%