1.273
RevenueKD M
1.330
1.382
1.474
1.527
1.601
1.699
1.819
1.940
2.040
2.167
1.339
6.24%
5.73%
22
15.65
Revenue growth%
36.10
35.37
36.63
37.04
38.43
40.61
38.39
40.13
41.80
44.45
18.17
40.61
38.41
82
20.24
Gross margin%
13.81
13.80
11.92
12.36
13.18
14.79
17.19
19.73
22.37
21.51
21.14
19.73
14.30
16
28.61
Operating margin%
17.36
14.93
13.69
12.83
13.16
11.61
11.39
10.40
8.05
7.70
9.89
10.40
12.22
19
6.51
Net margin%
16.15
16.69
18.72
17.71
20.65
19.10
16.57
16.06
17.98
15.01
6.02
16.57
17.20
92
11.00
P/E ratio (avg)x
14.74
16.32
15.26
16.34
16.45
18.14
19.77
20.82
21.53
20.39
14.45
20.39
17.30
48
33.60
EV/EBITx
37.99
42.39
47.31
48.17
58.55
58.79
59.87
73.01
84.77
88.30
10.51
73.01
58.67
7
25.87
FCF yield (avg)%
14.79
12.18
13.06
11.23
9.16
8.26
10.49
9.58
9.44
11.29
22.29
9.58
10.86
23
16.18
FCF margin%
14.48
16.18
16.57
16.16
15.80
13.24
16.10
17.79
16.14
17.06
17.25
16.14
16.15
55
0.387
FCF / Net incomex
0.526
0.567
0.602
0.633
0.716
0.785
0.713
0.655
0.687
0.631
1.545
0.687
0.644
70
15.75
ROIC%
25.10
23.29
23.72
24.71
27.60
28.43
28.93
29.55
30.19
31.29
20.29
29.55
28.01
89
21.60
Return on equity%
15.85
15.90
17.87
18.98
17.79
17.34
18.32
20.86
23.61
22.04
23.39
20.86
18.10
58
23.78
Return on assets%
11.33
13.67
13.10
15.76
12.92
10.57
9.10
9.97
9.36
8.76
29.53
9.36
10.95
39
0.02
EPSKD
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
2.40%
4.42%
—
15.75
EPS growth%
10.47
10.60
11.79
13.49
11.02
8.91
6.91
5.51
6.87
7.18
2.63
6.91
9.69
48
0.02
Bookvalue per shKD
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.02
1.59%
2.54%
—
0.01
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.00%)
(0.41%)
—
0.02
Dividend per shKD
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
6.39%
4.63%
—
23.27
Div yield (avg)%
20.49
22.73
22.67
23.73
21.86
23.33
22.58
20.72
19.36
19.26
4.30
20.72
22.22
83
6.19
Payout ratio%
9.09
7.26
8.56
6.31
6.86
9.40
10.46
11.08
11.09
10.16
27.05
10.46
9.25
14
63.78
Shares (diluted)M
67.36
74.89
68.77
73.55
74.28
66.73
66.29
68.72
74.96
72.54
62.81
(0.47%)
0.15%
14
23.44
Buyback yield%
12.28
13.12
12.62
13.98
14.86
12.07
9.76
7.99
9.62
11.96
27.22
9.76
12.18
55
1.499
D/E ratiox
1.612
1.744
1.878
1.795
1.851
1.701
1.742
1.817
1.711
1.684
1.554
1.711
1.743
6
1.046
Enterprise valueKD M
1.169
1.034
0.921
0.831
0.905
0.865
0.773
0.718
0.751
0.730
1.907
(4.21%)
(5.80%)
43
0.689
LT debtKD M
1.213
1.353
1.358
1.322
1.390
1.622
1.684
1.764
1.926
2.248
0.701
10.09%
6.05%
94
Cost of revenue
5.91%
1.02×
Operating expenses
5.08%
0.94×
Cash and investments
16.26%
Property and equipment
14.27%
Spread over hurdle
(5.32%)