7.827
RevenueKD M
5.753
6.094
6.567
7.048
7.616
8.001
8.523
8.987
9.505
10.11
8.633
5.83%
6.40%
67
20.02
Revenue growth%
4.40
6.57
8.37
10.43
8.71
6.81
7.99
9.72
11.54
10.20
20.91
9.72
8.54
41
5.49
Gross margin%
17.50
17.13
16.51
14.81
12.34
10.21
9.25
6.37
5.95
5.35
23.60
6.37
11.28
49
20.98
Operating margin%
19.77
20.04
20.20
19.93
18.67
18.54
20.36
20.13
22.47
24.02
18.73
20.36
20.09
95
20.47
Net margin%
17.85
16.63
14.79
15.00
15.52
17.85
18.09
18.99
20.74
22.12
29.85
18.99
17.85
13
15.57
P/E ratio (avg)x
16.11
14.52
16.02
14.65
16.22
15.08
15.09
14.59
14.70
14.61
8.682
14.70
14.89
73
30.68
EV/EBITx
16.61
15.66
15.27
14.36
13.66
15.66
15.79
16.93
16.65
17.61
14.91
16.65
15.73
65
13.26
FCF yield (avg)%
7.14
7.38
10.06
10.46
8.85
8.10
8.53
8.79
8.29
8.52
21.89
8.52
8.53
66
8.93
FCF margin%
26.37
27.73
29.22
31.69
34.32
31.57
30.94
28.81
26.21
26.75
28.62
28.81
29.02
55
0.365
FCF / Net incomex
1.659
1.897
2.217
2.507
2.967
3.256
3.758
3.740
3.992
4.306
0.179
3.758
3.112
94
24.56
ROIC%
15.95
13.33
10.44
12.70
9.76
8.72
8.87
9.69
7.04
5.49
9.95
8.72
9.72
8
5.37
Return on equity%
12.90
11.26
12.60
15.55
12.68
15.39
12.80
14.66
13.37
12.58
25.25
13.37
12.85
73
23.36
Return on assets%
16.63
18.81
20.95
21.08
21.59
22.37
23.67
23.42
23.56
22.62
2.31
23.42
21.98
50
0.02
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
8.36%
0.21%
—
27.97
EPS growth%
22.20
22.47
21.29
20.46
18.52
21.05
22.59
21.87
23.03
24.32
12.47
22.59
22.04
57
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
5.28%
4.89%
—
0.02
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.52%
3.69%
—
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
0.02
(1.42%)
2.55%
—
10.97
Div yield (avg)%
15.03
12.66
14.18
14.53
17.51
19.34
16.39
14.27
12.21
13.74
10.69
14.27
14.40
15
11.06
Payout ratio%
23.66
23.28
23.76
25.19
24.09
26.04
25.88
23.35
24.05
21.88
29.74
24.05
23.90
37
348.8
Shares (diluted)M
330.1
290.5
283.2
305.0
316.9
328.8
353.0
383.7
380.7
402.8
350.8
4.91%
1.66%
88
26.80
Buyback yield%
23.73
22.55
20.92
18.15
16.98
18.99
21.94
24.09
25.53
25.50
23.20
24.09
22.25
46
0.135
D/E ratiox
1.590
1.658
1.697
1.470
1.601
1.497
1.406
1.513
1.473
1.427
1.718
1.473
1.505
71
9.891
Enterprise valueKD M
7.278
7.872
7.530
7.415
6.638
6.793
7.102
6.790
6.086
6.703
8.506
0.20%
(1.68%)
33
5.809
LT debtKD M
7.542
7.891
6.981
6.782
5.947
6.269
6.801
6.985
7.003
7.420
1.455
4.52%
0.80%
65
Cost of revenue
6.74%
1.03×
Operating expenses
6.39%
1.00×
Cash and investments
16.72%