97.87
RevenueKD M
49.47
53.85
59.52
63.42
67.59
73.44
78.21
84.21
90.99
100.4
108.8
8.23%
8.43%
50
8.95
Revenue growth%
25.61
26.54
28.44
26.38
27.35
25.10
23.16
20.48
17.52
19.52
6.30
20.48
25.35
18
18.21
Gross margin%
19.35
17.39
20.31
21.02
20.10
19.23
19.07
19.91
17.50
15.05
13.45
19.07
19.29
62
18.24
Operating margin%
22.48
24.37
21.92
21.57
18.81
17.20
17.67
15.41
17.96
20.76
18.69
17.67
19.79
68
11.13
Net margin%
9.97
11.35
12.28
14.97
16.94
19.53
18.90
19.19
21.52
22.56
5.10
19.53
17.92
59
21.06
P/E ratio (avg)x
38.83
45.75
51.56
49.56
58.73
69.62
72.88
85.28
92.45
100.5
10.52
85.28
64.18
64
36.47
EV/EBITx
27.22
24.91
21.78
21.72
19.47
18.80
17.94
15.33
14.74
14.11
36.59
15.33
19.14
41
25.81
FCF yield (avg)%
15.23
17.17
17.38
17.29
17.37
14.71
14.68
17.50
16.74
16.83
22.74
16.74
17.00
61
2.61
FCF margin%
9.43
12.23
13.12
11.50
13.79
15.04
14.86
15.39
17.61
16.14
16.28
15.39
14.33
68
1.247
FCF / Net incomex
1.323
1.285
1.285
1.464
1.518
1.486
1.627
1.834
1.903
1.979
1.508
1.834
1.502
73
3.89
ROIC%
23.01
25.20
25.26
24.36
24.12
23.31
20.78
20.58
22.68
20.68
12.40
20.78
23.16
75
20.00
Return on equity%
5.17
4.64
5.47
6.12
6.29
5.88
6.85
8.62
9.72
9.69
26.10
8.62
6.20
89
14.38
Return on assets%
7.01
6.91
8.67
11.41
13.90
16.48
16.34
15.39
16.36
18.48
18.03
16.36
14.65
34
0.01
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.02%
3.84%
—
14.45
EPS growth%
6.88
7.73
6.27
4.26
1.32
0.40
0.40
0.40
0.40
0.40
9.55
0.40
0.86
15
—
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.13%)
0.49%
—
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
(0.96%)
1.42%
—
—
Dividend per shKD
—
0.01
0.01
0.01
0.01
0.01
—
0.01
—
—
0.01
(3.33%)
(1.17%)
—
25.10
Div yield (avg)%
29.37
32.09
31.27
29.11
29.38
32.14
31.33
33.64
35.31
33.29
8.82
33.29
31.71
19
8.39
Payout ratio%
7.47
8.67
6.87
5.43
3.88
2.03
1.94
3.13
4.68
2.09
6.02
2.09
4.28
74
4.424
Shares (diluted)B
4.758
5.357
5.269
5.702
6.394
6.461
7.134
8.241
8.000
8.368
4.265
5.53%
6.09%
82
22.05
Buyback yield%
27.03
25.07
25.80
23.40
21.29
20.92
19.62
19.23
18.14
18.71
18.68
19.23
21.10
93
0.575
D/E ratiox
0.243
0.244
0.229
0.219
0.222
0.207
0.211
0.195
0.197
0.201
0.700
0.201
0.215
66
77.44
Enterprise valueKD M
82.19
76.72
77.74
78.06
68.61
60.52
58.96
60.13
61.30
54.50
13.89
(4.50%)
(4.67%)
63
100.6
LT debtKD M
45.88
45.38
45.59
44.80
48.52
43.05
42.94
43.51
41.59
42.38
57.99
(2.67%)
(0.65%)
13
Cost of revenue
8.65%
1.02×
Operating expenses
7.77%
0.94×
Goodwill & intangibles
14.41%
Spread over hurdle
(4.34%)