4.387
RevenueKD M
7.932
8.320
8.858
9.457
9.908
10.55
11.30
11.96
13.05
13.93
4.830
7.05%
6.67%
31
12.21
Revenue growth%
4.47
3.86
1.15
0.40
1.98
0.72
0.40
0.40
2.25
3.06
18.42
0.72
1.56
60
14.79
Gross margin%
13.65
13.66
15.07
17.38
18.94
21.73
23.98
21.28
20.36
18.72
11.96
21.28
18.83
17
17.57
Operating margin%
9.50
10.15
10.37
10.55
12.84
10.38
7.79
8.64
5.77
7.38
26.46
7.79
9.83
34
17.89
Net margin%
9.64
9.90
7.35
8.90
7.93
10.66
11.21
12.01
14.28
12.23
28.73
12.01
10.28
80
16.00
P/E ratio (avg)x
22.42
19.39
18.20
16.26
14.12
13.66
14.19
12.14
12.07
11.57
16.56
12.14
14.15
5
13.73
EV/EBITx
31.89
33.78
31.95
28.81
28.21
31.37
31.74
34.84
36.17
35.07
35.37
34.84
31.92
87
21.27
FCF yield (avg)%
20.41
21.14
20.94
21.70
20.57
18.78
16.32
17.44
18.03
18.92
13.77
18.03
19.66
70
8.68
FCF margin%
12.66
10.02
8.94
7.01
6.72
6.96
7.68
7.88
5.53
2.72
2.99
6.96
7.35
79
0.726
FCF / Net incomex
1.741
1.881
1.838
2.017
2.045
2.166
2.255
2.312
2.684
3.076
0.190
2.312
2.106
55
22.50
ROIC%
5.08
2.36
5.10
7.25
5.57
4.12
3.54
5.68
6.57
8.60
20.88
5.68
5.33
67
5.90
Return on equity%
1.79
0.40
2.86
4.07
4.64
5.52
4.76
3.52
2.44
0.40
3.93
3.52
3.19
90
26.84
Return on assets%
6.45
6.72
7.47
9.55
12.34
11.67
13.13
11.39
9.02
6.43
25.61
11.39
9.28
93
0.07
EPSKD
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.11
0.09
0.07
0.03%
1.68%
—
26.88
EPS growth%
32.72
32.20
29.80
27.30
28.08
29.28
27.35
27.99
25.42
26.20
26.31
27.35
28.03
57
0.06
Bookvalue per shKD
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.05
3.35%
0.82%
—
0.04
FCF per shareKD
0.06
0.07
0.08
0.08
0.09
0.09
0.09
0.10
0.09
0.10
0.01
3.02%
4.30%
—
0.02
Dividend per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(1.82%)
(1.92%)
—
22.76
Div yield (avg)%
13.30
10.85
8.51
7.19
9.06
6.22
7.16
4.34
5.65
5.17
4.43
5.65
7.18
47
20.76
Payout ratio%
22.03
22.33
21.05
22.08
20.55
21.62
20.01
17.16
16.70
14.02
11.35
17.16
20.80
81
165.6
Shares (diluted)M
177.9
190.0
222.4
250.4
237.9
273.4
287.3
313.3
298.7
309.8
163.8
5.42%
5.30%
16
2.34
Buyback yield%
26.44
23.77
26.72
28.25
28.14
25.24
23.95
26.62
29.08
26.44
15.95
26.44
26.53
58
1.609
D/E ratiox
1.011
1.158
1.173
1.233
1.311
1.368
1.462
1.642
1.688
1.861
0.295
1.642
1.339
83
3.673
Enterprise valueKD M
4.922
4.478
4.947
4.574
5.180
5.330
5.372
6.007
6.543
6.025
7.867
3.07%
3.26%
31
11.53
LT debtKD M
1.779
1.769
1.915
2.193
2.151
2.121
2.152
2.475
2.634
2.534
2.441
3.33%
4.73%
36
Cost of revenue
6.37%
0.97×
Operating expenses
7.46%
1.08×
Goodwill & intangibles
15.30%