4.240
RevenueKD M
4.380
4.629
4.955
5.289
5.689
5.901
6.318
6.804
7.362
7.855
4.675
6.66%
6.48%
71
23.03
Revenue growth%
11.62
14.43
13.38
11.12
9.46
8.41
8.08
5.31
6.58
8.57
7.03
8.08
9.01
33
29.91
Gross margin%
18.65
21.11
24.06
23.56
24.27
22.65
25.00
24.38
23.27
25.18
5.23
24.38
23.81
62
13.88
Operating margin%
20.94
18.80
20.39
18.08
19.49
18.07
20.83
18.23
19.87
21.92
6.95
19.87
19.68
69
20.97
Net margin%
18.84
19.28
21.36
19.30
17.02
14.18
13.27
13.48
11.00
12.00
21.61
13.27
15.60
9
20.90
P/E ratio (avg)x
23.67
23.35
25.49
28.92
30.84
31.73
35.61
39.61
38.22
43.74
34.48
38.22
31.29
8
15.61
EV/EBITx
12.96
11.58
12.34
11.18
9.943
10.46
9.482
8.714
8.082
8.169
36.94
8.714
10.20
92
22.97
FCF yield (avg)%
19.22
16.51
15.18
15.42
15.70
16.28
14.61
14.38
12.10
10.06
25.14
14.38
15.30
68
18.16
FCF margin%
23.89
26.46
26.73
25.93
24.74
23.44
25.51
22.61
20.02
21.02
12.24
22.61
24.32
19
1.222
FCF / Net incomex
1.775
1.870
2.016
2.237
2.517
2.460
2.405
2.674
3.195
3.715
1.306
2.674
2.433
25
29.66
ROIC%
20.15
22.56
21.12
18.47
16.51
15.06
12.98
12.19
12.54
11.69
8.78
12.54
15.78
51
6.75
Return on equity%
21.73
22.35
22.01
24.22
24.13
24.75
22.90
20.62
18.85
18.98
13.45
20.62
22.18
80
27.05
Return on assets%
2.87
5.07
6.70
9.61
7.49
6.08
4.31
3.04
3.41
4.02
19.33
4.02
4.69
37
—
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
11.19%
10.56%
—
19.51
EPS growth%
17.87
18.50
20.67
19.52
17.76
15.27
17.77
16.71
19.02
18.79
10.59
17.77
18.18
77
—
Bookvalue per shKD
—
—
—
—
—
—
—
—
—
—
0.01
(11.10%)
(6.57%)
—
—
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
(6.55%)
(1.73%)
—
—
Dividend per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.53%)
1.19%
—
16.57
Div yield (avg)%
18.90
21.61
23.64
25.33
26.68
26.11
26.31
24.38
21.64
21.03
2.88
24.38
24.01
49
2.66
Payout ratio%
7.69
9.52
12.04
13.93
14.60
12.50
10.47
12.92
15.53
15.40
25.85
12.92
12.71
55
580.2
Shares (diluted)M
628.5
639.2
659.5
681.9
679.1
707.3
668.5
731.8
714.9
793.0
580.8
3.15%
3.21%
9
8.36
Buyback yield%
31.38
29.80
30.04
28.45
26.36
24.46
24.26
25.51
24.40
26.22
29.50
24.46
26.29
76
1.328
D/E ratiox
1.067
1.139
1.025
1.021
1.110
1.058
1.121
1.098
1.143
1.113
0.241
1.113
1.104
66
3.688
Enterprise valueKD M
6.094
5.882
6.763
6.704
6.981
8.068
9.032
9.956
10.46
12.10
5.293
11.62%
6.47%
67
5.021
LT debtKD M
4.895
4.840
4.810
4.393
3.940
4.382
4.737
4.697
4.839
4.778
3.232
3.93%
0.32%
40
Cost of revenue
6.15%
0.97×
Operating expenses
6.50%
1.00×
Return on capital
298.04%
Spread over hurdle
289.88%