35.46
RevenueKD M
33.02
32.93
32.59
32.30
32.15
32.64
33.09
32.52
32.89
33.36
37.41
0.74%
0.35%
64
22.78
Revenue growth%
21.70
21.62
22.36
20.12
20.66
22.52
21.87
20.13
22.26
19.92
15.62
21.87
21.66
67
10.14
Gross margin%
6.03
5.39
5.05
5.36
2.81
2.15
4.99
5.36
7.61
8.09
14.49
5.36
5.36
66
17.96
Operating margin%
11.27
9.40
7.38
7.61
6.33
6.59
3.85
6.09
6.46
4.87
4.67
6.09
6.53
72
9.82
Net margin%
2.35
0.40
1.39
0.88
0.40
0.40
0.40
0.40
0.69
1.89
6.18
0.40
0.55
73
22.21
P/E ratio (avg)x
45.36
47.34
48.39
49.01
45.87
43.66
48.18
52.00
58.22
63.97
21.14
52.00
48.29
94
19.26
EV/EBITx
32.10
36.28
36.81
41.85
40.62
39.19
45.11
46.95
44.37
49.45
28.88
45.11
41.23
11
22.83
FCF yield (avg)%
22.38
20.61
20.67
17.99
16.15
13.37
10.39
8.74
9.65
11.65
13.37
10.39
14.76
42
12.67
FCF margin%
14.73
12.62
12.70
13.27
16.24
14.73
14.52
17.29
17.11
17.95
27.44
17.11
14.73
19
1.728
FCF / Net incomex
1.506
1.399
1.509
1.468
1.623
1.738
1.728
1.614
1.785
1.670
0.376
1.728
1.619
75
4.34
ROIC%
8.72
6.82
8.60
8.24
6.42
8.88
11.04
8.67
11.48
13.73
8.26
11.04
8.69
33
18.10
Return on equity%
5.56
2.92
5.51
7.64
6.74
7.68
10.14
8.56
10.08
7.61
14.43
8.56
7.63
60
15.16
Return on assets%
18.51
19.35
21.62
22.04
23.51
20.67
20.32
22.29
25.21
22.94
25.29
22.29
21.83
14
0.02
EPSKD
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.07
0.03
8.63%
5.62%
—
14.04
EPS growth%
9.51
8.31
9.70
7.54
5.86
7.65
7.73
6.97
8.89
9.39
27.66
7.73
8.02
24
0.04
Bookvalue per shKD
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.03
6.75%
8.57%
—
0.03
FCF per shareKD
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.03
5.81%
5.69%
—
0.02
Dividend per shKD
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
1.81%
(1.71%)
—
2.67
Div yield (avg)%
30.90
30.64
27.74
27.24
29.42
28.40
27.14
25.21
24.45
26.36
29.06
26.36
27.49
88
4.95
Payout ratio%
20.01
22.48
22.96
23.90
21.03
23.01
24.52
24.85
23.79
25.12
11.03
24.52
23.40
21
267.8
Shares (diluted)M
194.4
201.5
194.8
207.7
194.6
205.6
212.9
191.4
195.0
177.7
261.7
(1.80%)
(0.32%)
8
4.21
Buyback yield%
7.20
7.50
9.03
8.35
8.13
8.08
9.85
10.51
8.15
6.80
25.49
8.15
8.14
20
1.257
D/E ratiox
1.979
2.242
2.527
2.745
2.873
3.334
3.195
3.533
3.846
4.256
0.801
3.533
3.034
67
24.67
Enterprise valueKD M
48.34
54.23
63.29
71.40
72.55
71.91
69.22
80.65
90.91
88.57
5.542
4.07%
6.41%
79
20.68
LT debtKD M
16.23
15.27
16.40
15.01
13.99
15.20
16.33
17.35
17.49
16.41
30.46
3.25%
(0.56%)
55
Cost of revenue
0.30%
1.00×
Operating expenses
—
0.97×
Goodwill & intangibles
17.79%
Spread over hurdle
83.91%