14.51
RevenueKD M
17.52
17.72
18.08
18.45
18.66
18.85
19.16
19.65
20.39
20.81
15.39
2.21%
2.02%
15
11.59
Revenue growth%
17.39
15.70
14.04
13.38
14.15
14.97
15.97
13.90
13.67
13.88
7.97
13.90
14.09
42
25.45
Gross margin%
12.68
14.19
14.41
12.16
9.16
6.80
8.73
7.19
10.15
11.20
23.03
8.73
10.68
70
11.20
Operating margin%
1.06
2.08
1.17
3.32
5.23
7.05
5.27
6.96
9.68
12.50
17.55
7.05
5.25
33
5.66
Net margin%
7.44
7.08
5.64
5.73
8.03
5.89
8.19
9.68
11.94
14.68
21.28
9.68
7.73
58
37.97
P/E ratio (avg)x
27.66
25.06
21.76
19.00
18.48
18.47
17.37
18.83
16.58
17.63
9.487
17.63
18.66
83
23.96
EV/EBITx
10.88
12.41
13.88
15.92
15.62
16.53
17.10
18.37
18.18
20.31
16.89
18.18
16.23
38
24.51
FCF yield (avg)%
28.01
26.21
28.57
31.17
32.25
34.64
34.79
36.20
35.45
34.77
29.25
34.79
33.44
56
19.97
FCF margin%
20.28
22.95
23.52
25.25
25.16
23.12
25.04
23.56
24.15
25.28
17.86
24.15
23.86
46
1.476
FCF / Net incomex
0.607
0.621
0.691
0.793
0.915
1.036
1.185
1.244
1.309
1.317
1.528
1.244
0.976
82
28.64
ROIC%
26.66
23.66
26.07
23.63
23.50
24.51
22.95
22.87
21.67
23.56
13.00
22.95
23.59
56
22.12
Return on equity%
6.91
6.67
5.87
3.46
2.22
4.74
4.37
4.82
2.10
4.73
16.32
4.73
4.73
77
17.87
Return on assets%
31.29
28.94
31.20
29.10
28.93
29.03
27.42
27.29
28.13
27.73
2.23
27.73
28.94
26
0.01
EPSKD
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.31%
2.62%
—
15.82
EPS growth%
15.20
12.77
9.94
12.51
14.52
13.15
10.39
11.82
14.16
12.01
22.55
12.01
12.64
75
0.01
Bookvalue per shKD
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.03
(4.87%)
(2.31%)
—
0.02
FCF per shareKD
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.26%
2.70%
—
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
0.01
3.92%
3.11%
—
14.36
Div yield (avg)%
32.28
34.90
33.78
31.37
33.52
32.91
30.56
28.68
29.49
31.21
27.50
30.56
31.83
89
20.42
Payout ratio%
19.86
18.66
20.34
19.96
18.85
20.88
19.06
19.06
16.97
14.06
6.42
19.06
19.06
28
561.7
Shares (diluted)M
644.6
586.2
565.6
530.4
583.5
654.0
698.6
644.9
683.3
653.8
542.6
2.30%
0.42%
86
24.00
Buyback yield%
16.14
17.32
20.00
19.94
22.09
23.76
25.19
25.00
23.71
26.52
12.30
25.00
22.90
21
1.733
D/E ratiox
0.307
0.277
0.246
0.236
0.228
0.224
0.196
0.185
0.160
0.144
0.408
0.185
0.226
87
13.60
Enterprise valueKD M
11.57
12.31
14.41
13.99
14.56
14.23
15.63
15.77
17.86
20.56
20.30
7.15%
5.24%
43
7.759
LT debtKD M
21.38
22.73
22.25
23.82
23.24
22.09
22.78
23.98
24.50
23.44
20.22
0.17%
0.13%
43
Cost of revenue
2.32%
1.03×
Operating expenses
1.88%
0.99×
Goodwill & intangibles
15.72%
Property and equipment
15.33%
Spread over hurdle
24.24%