3.836
RevenueKD M
5.891
6.066
6.313
6.673
6.828
7.233
7.496
7.730
8.102
8.631
4.251
4.80%
4.60%
93
11.07
Revenue growth%
10.42
11.84
9.06
6.21
8.70
9.80
11.18
10.22
8.12
7.41
3.96
9.80
9.43
76
19.68
Gross margin%
10.22
10.26
12.59
13.81
11.44
13.64
14.85
14.83
14.76
16.34
12.76
14.83
13.73
80
23.48
Operating margin%
0.40
0.40
0.61
0.40
1.80
0.40
0.40
0.40
3.22
2.87
7.17
0.40
0.40
66
24.06
Net margin%
13.94
13.50
13.38
14.80
14.09
13.65
15.31
14.59
14.28
14.31
8.46
14.31
14.19
65
14.70
P/E ratio (avg)x
39.41
41.20
41.22
37.49
37.42
39.06
41.01
35.59
30.37
28.96
10.30
35.59
38.28
90
36.85
EV/EBITx
16.88
16.93
14.47
14.73
13.16
11.28
10.46
10.20
10.47
9.174
12.49
10.46
12.22
32
4.93
FCF yield (avg)%
27.56
29.05
27.58
30.58
29.36
30.98
31.39
33.69
32.83
32.01
16.51
32.01
30.78
93
27.10
FCF margin%
32.11
33.59
31.51
31.73
28.90
31.15
30.79
32.47
30.43
32.02
24.13
31.15
31.62
86
1.636
FCF / Net incomex
0.696
0.695
0.651
0.618
0.667
0.743
0.712
0.748
0.745
0.754
0.311
0.745
0.704
63
16.25
ROIC%
8.44
9.30
8.22
5.48
6.79
5.19
2.45
0.40
0.40
0.40
7.17
0.40
5.33
55
28.81
Return on equity%
29.70
29.82
29.14
29.57
26.75
28.67
26.16
29.09
31.08
30.48
4.14
29.09
29.35
55
9.78
Return on assets%
25.06
26.86
29.10
28.01
27.56
29.51
29.20
26.22
29.05
29.24
18.03
29.20
28.53
5
0.02
EPSKD
0.08
0.07
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.08
0.02
2.60%
0.42%
—
23.94
EPS growth%
33.53
31.77
29.84
30.19
30.63
31.99
32.61
32.41
33.23
33.27
28.57
32.61
32.20
49
0.06
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(8.82%)
(5.74%)
—
0.06
FCF per shareKD
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.04
0.04
0.04
3.81%
2.79%
—
0.01
Dividend per shKD
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.03
0.05
0.62%
(1.80%)
—
6.15
Div yield (avg)%
15.20
16.52
17.01
16.33
14.03
12.73
15.23
13.15
12.87
12.36
11.12
12.87
14.62
57
5.90
Payout ratio%
8.16
6.39
4.43
4.62
5.42
7.01
5.87
7.49
8.22
10.51
14.06
7.49
6.70
7
66.75
Shares (diluted)M
74.09
68.75
76.19
81.22
73.28
69.92
71.45
67.60
72.14
70.85
63.13
(0.67%)
0.23%
61
9.11
Buyback yield%
18.32
17.33
17.46
15.58
14.76
11.85
14.14
11.23
12.50
13.15
22.02
12.50
14.45
38
1.777
D/E ratiox
1.049
1.140
1.221
1.274
1.149
1.033
0.920
0.859
0.789
0.717
1.404
0.859
1.041
30
2.891
Enterprise valueKD M
4.534
4.643
5.114
5.789
6.357
6.403
7.532
8.601
9.729
9.822
6.448
9.09%
7.94%
21
2.962
LT debtKD M
4.815
4.747
4.611
4.408
4.340
4.536
4.745
4.705
4.852
5.454
6.015
4.68%
1.43%
90
Cost of revenue
4.53%
0.99×
Operating expenses
5.13%
1.05×
Goodwill & intangibles
17.79%
Property and equipment
17.69%
Spread over hurdle
64.26%