7.617
RevenueKD M
10.63
11.04
11.26
11.51
11.56
11.91
12.31
12.89
13.19
13.57
8.436
3.27%
2.84%
84
18.13
Revenue growth%
4.47
3.55
2.58
0.40
0.40
0.40
2.17
0.40
0.40
2.44
20.63
0.40
1.29
89
26.29
Gross margin%
19.15
17.07
19.11
19.30
20.99
19.76
18.37
15.41
15.96
15.56
11.70
15.96
18.74
45
21.34
Operating margin%
21.63
22.41
23.14
20.51
17.89
20.39
20.25
21.46
22.40
24.87
4.03
21.46
21.54
61
12.31
Net margin%
28.87
27.34
25.00
22.28
21.54
24.54
25.73
27.77
26.19
27.25
7.58
26.19
25.96
45
10.21
P/E ratio (avg)x
15.88
14.89
15.60
13.44
14.32
12.74
13.06
13.18
14.21
13.78
13.38
13.18
14.00
22
15.89
EV/EBITx
40.84
40.66
40.29
47.13
48.51
48.93
53.13
59.43
68.27
65.75
13.45
59.43
48.72
6
7.58
FCF yield (avg)%
21.28
23.58
21.69
24.39
23.41
23.91
23.48
23.38
21.09
20.15
3.33
23.38
23.40
48
5.71
FCF margin%
17.35
17.02
19.95
20.61
23.21
25.82
27.62
29.54
30.20
27.53
25.76
27.62
24.51
25
0.672
FCF / Net incomex
0.753
0.710
0.737
0.709
0.664
0.626
0.687
0.735
0.826
0.832
0.190
0.735
0.723
61
24.54
ROIC%
24.64
22.79
19.96
18.04
17.86
15.87
14.32
13.59
10.70
12.10
2.36
13.59
16.87
29
18.50
Return on equity%
25.29
27.73
27.82
28.19
29.30
30.75
31.30
28.32
25.66
23.55
20.86
28.32
28.00
56
9.30
Return on assets%
24.62
24.08
25.99
24.49
24.09
22.64
23.77
20.98
22.48
19.86
28.06
22.48
23.93
48
0.02
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
11.86%
11.22%
—
26.64
EPS growth%
23.00
24.18
26.36
26.85
28.36
25.71
26.65
29.06
31.63
31.59
2.17
29.06
26.75
23
0.03
Bookvalue per shKD
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
7.80%
5.55%
—
0.01
FCF per shareKD
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.02
1.99%
3.43%
—
0.02
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
0.37%
2.88%
—
27.63
Div yield (avg)%
29.90
32.72
35.58
38.41
41.04
40.40
37.84
40.77
40.70
39.84
13.06
40.40
39.12
92
6.73
Payout ratio%
1.04
0.40
2.20
2.43
3.71
5.72
3.22
3.22
2.59
5.08
22.54
3.22
2.91
33
221.2
Shares (diluted)M
238.9
225.1
221.7
202.8
192.4
187.2
166.6
168.4
176.9
188.8
213.6
(0.38%)
(2.90%)
27
11.13
Buyback yield%
31.32
33.65
33.25
33.46
30.90
32.27
31.86
33.86
33.69
36.34
11.54
33.69
33.36
43
1.397
D/E ratiox
2.290
2.433
2.838
3.092
3.432
3.681
4.226
4.545
5.080
5.209
0.525
4.545
3.557
30
8.827
Enterprise valueKD M
6.185
7.305
7.318
7.054
7.417
8.499
9.511
10.68
11.94
11.85
6.428
9.83%
7.75%
12
2.751
LT debtKD M
12.52
12.53
12.75
12.44
14.59
16.39
17.13
17.00
19.75
20.61
2.749
7.15%
4.93%
44
Cost of revenue
3.23%
1.04×
Operating expenses
2.21%
0.94×
Goodwill & intangibles
18.93%