3.609
RevenueKD M
2.991
3.090
3.198
3.392
3.540
3.613
3.848
3.976
4.236
4.313
3.707
4.03%
4.36%
46
8.90
Revenue growth%
22.04
19.87
20.71
19.96
22.74
23.74
22.63
25.08
24.87
22.93
8.33
23.74
22.68
50
2.73
Gross margin%
22.39
22.46
20.31
22.99
20.60
19.35
18.59
18.69
16.95
15.50
18.97
18.59
19.83
72
11.50
Operating margin%
15.74
17.20
19.25
20.17
20.68
20.11
17.60
17.82
17.32
19.36
28.63
17.82
18.54
43
27.11
Net margin%
17.14
16.12
16.05
17.66
18.15
16.37
16.87
15.15
13.24
13.67
2.89
15.15
16.24
71
29.15
P/E ratio (avg)x
26.40
24.07
23.87
20.81
18.01
17.64
16.02
16.04
15.22
15.87
12.23
16.02
17.82
81
6.252
EV/EBITx
12.07
12.56
13.25
13.01
12.16
11.50
12.50
13.15
13.83
13.62
31.73
13.15
12.79
45
15.12
FCF yield (avg)%
0.68
2.80
3.27
2.84
3.57
6.28
7.50
7.65
10.52
9.46
15.78
7.65
4.92
81
27.59
FCF margin%
9.67
10.47
9.22
11.79
13.08
14.95
14.08
16.36
13.76
11.84
5.81
14.08
12.46
30
0.214
FCF / Net incomex
0.172
0.205
0.220
0.228
0.272
0.274
0.330
0.342
0.409
0.453
0.672
0.342
0.273
39
6.54
ROIC%
7.68
6.85
6.81
8.87
8.02
5.30
8.15
8.91
7.04
5.29
10.16
7.04
7.36
66
13.05
Return on equity%
31.81
33.34
32.14
32.33
30.87
30.84
29.45
32.43
31.85
29.67
4.45
30.84
31.83
85
2.29
Return on assets%
13.88
15.93
15.43
16.07
13.19
14.47
14.40
15.28
12.33
13.74
20.33
14.40
14.43
66
0.01
EPSKD
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
9.48%
9.03%
—
29.67
EPS growth%
24.36
25.02
27.40
26.39
27.67
27.16
29.31
26.56
26.83
25.72
15.42
26.83
26.69
57
—
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
8.47%
10.34%
—
—
FCF per shareKD
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
8.84%
8.86%
—
—
Dividend per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
9.98%
8.69%
—
9.49
Div yield (avg)%
9.78
9.00
8.27
6.52
8.56
7.41
6.38
7.53
6.18
3.49
21.28
6.38
7.47
66
26.90
Payout ratio%
21.07
23.22
25.05
24.55
26.28
23.81
20.86
18.62
17.53
15.69
27.55
18.62
22.15
28
204.2
Shares (diluted)M
139.1
152.0
152.5
133.3
130.6
117.5
126.7
110.8
111.6
114.8
204.5
(2.55%)
(2.79%)
21
5.28
Buyback yield%
23.53
26.42
26.36
24.29
23.81
25.94
23.35
23.06
20.23
18.77
21.41
23.06
23.67
75
0.592
D/E ratiox
0.735
0.685
0.702
0.760
0.788
0.807
0.845
0.799
0.804
0.889
1.413
0.807
0.793
73
1.661
Enterprise valueKD M
2.091
2.147
2.395
2.350
2.302
2.344
2.535
2.819
3.190
3.069
3.219
5.92%
4.94%
56
0.616
LT debtKD M
6.220
7.081
8.126
9.270
10.14
9.930
10.55
10.53
12.44
13.43
1.837
5.79%
9.40%
49
Cost of revenue
4.72%
1.03×
Operating expenses
4.02%
0.97×
Goodwill & intangibles
19.11%