7.133
RevenueKD M
8.751
8.985
9.074
9.574
9.681
10.18
10.47
10.63
11.03
11.53
7.378
3.55%
3.27%
90
11.93
Revenue growth%
21.58
21.12
22.24
25.09
25.73
26.87
29.26
30.11
27.81
29.09
12.00
29.09
26.30
50
8.99
Gross margin%
7.59
7.48
10.03
7.60
9.45
6.88
7.51
8.81
9.79
7.79
19.29
7.79
7.69
46
10.22
Operating margin%
10.13
8.28
10.16
9.45
11.08
9.60
10.65
11.83
10.99
8.81
19.33
10.65
10.14
29
20.00
Net margin%
24.31
21.75
20.84
18.40
18.47
19.66
21.19
21.05
21.65
22.57
28.51
21.19
21.12
5
6.356
P/E ratio (avg)x
12.36
11.96
12.90
12.21
11.75
11.95
13.26
13.34
15.03
15.49
23.45
13.34
12.63
84
8.965
EV/EBITx
8.865
10.33
10.91
10.32
10.20
11.61
13.24
13.42
12.83
13.00
9.728
13.00
11.26
36
12.56
FCF yield (avg)%
22.22
24.57
23.21
22.25
20.45
22.27
24.75
25.86
24.85
22.70
15.16
24.75
22.96
79
27.42
FCF margin%
12.30
13.09
12.38
10.62
8.03
5.64
3.07
2.06
4.68
3.18
15.33
3.18
6.84
19
1.635
FCF / Net incomex
0.281
0.303
0.292
0.334
0.348
0.343
0.379
0.428
0.438
0.484
1.030
0.428
0.345
84
23.44
ROIC%
32.31
31.80
32.84
34.82
37.76
37.97
39.60
37.06
37.89
35.11
21.59
37.89
36.08
59
2.29
Return on equity%
15.74
17.05
16.81
18.92
19.24
19.28
21.16
19.77
18.74
16.08
26.56
19.28
18.83
73
20.85
Return on assets%
18.34
18.39
19.39
20.63
20.95
18.49
19.49
18.24
18.17
15.69
11.99
18.24
18.44
25
—
EPSKD
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
—
1.85%
5.26%
—
29.66
EPS growth%
24.92
27.55
28.32
28.03
29.99
31.99
30.35
27.93
26.51
25.93
2.46
27.93
27.98
76
0.02
Bookvalue per shKD
—
—
—
0.01
—
—
—
—
—
—
0.01
(4.22%)
(1.48%)
—
0.01
FCF per shareKD
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.59%
3.01%
—
0.01
Dividend per shKD
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.09%
0.92%
—
3.46
Div yield (avg)%
9.57
9.09
9.30
7.77
5.06
4.21
6.24
4.08
5.56
4.64
27.46
4.64
5.90
54
2.54
Payout ratio%
24.93
26.94
24.82
22.47
25.19
26.70
27.77
27.67
24.82
26.57
11.86
26.70
25.88
66
303.5
Shares (diluted)M
249.5
280.7
328.1
340.6
392.3
437.7
453.8
424.8
401.7
457.6
295.6
3.12%
5.69%
76
5.51
Buyback yield%
26.06
24.98
24.22
23.94
21.56
23.57
21.27
21.33
19.28
22.21
29.94
21.33
22.89
59
0.466
D/E ratiox
2.900
3.195
3.308
3.556
3.794
4.417
4.900
5.414
6.348
7.650
1.631
5.414
4.105
16
3.980
Enterprise valueKD M
11.25
12.76
14.58
17.22
19.29
21.27
23.20
26.75
28.93
32.33
3.185
10.88%
10.79%
60
3.119
LT debtKD M
1.630
1.779
1.967
1.979
2.034
2.158
2.288
2.600
2.683
2.956
5.039
7.76%
8.00%
18
Cost of revenue
3.27%
1.00×
Operating expenses
2.95%
0.97×
Cash and investments
17.77%
Goodwill & intangibles
17.43%
Property and equipment
15.50%
Spread over hurdle
12.85%