2.514
RevenueKD M
3.892
3.877
3.948
4.059
4.098
4.199
4.273
4.362
4.473
4.433
2.656
1.59%
1.27%
46
17.53
Revenue growth%
9.42
12.01
12.89
12.72
14.67
17.45
17.04
17.82
19.95
17.31
3.69
17.45
15.85
83
15.96
Gross margin%
6.22
4.48
5.69
6.86
6.52
7.72
9.22
10.80
8.27
6.29
8.38
8.27
6.69
13
5.66
Operating margin%
19.16
18.18
18.79
21.45
19.02
18.31
17.79
20.30
20.92
20.66
6.41
20.30
19.09
95
18.27
Net margin%
25.73
24.46
23.94
24.19
23.43
22.26
22.50
24.92
22.74
20.47
9.54
22.50
23.68
21
8.858
P/E ratio (avg)x
43.04
42.91
42.85
47.47
46.95
49.09
56.43
56.40
64.02
73.81
28.65
56.43
48.28
55
28.54
EV/EBITx
25.69
27.98
25.12
25.87
28.26
28.40
27.26
28.02
29.31
29.33
31.68
28.40
28.00
59
29.98
FCF yield (avg)%
19.12
18.39
16.45
16.54
14.55
16.78
13.92
16.54
18.73
18.17
18.89
16.78
16.66
68
19.15
FCF margin%
12.76
13.68
15.72
12.91
10.15
8.49
10.50
7.86
6.49
5.70
3.47
7.86
10.32
77
0.131
FCF / Net incomex
0.325
0.325
0.297
0.296
0.309
0.332
0.353
0.312
0.283
0.249
0.755
0.312
0.310
93
28.98
ROIC%
13.16
12.74
14.05
15.78
14.59
12.45
15.12
13.63
13.16
15.61
8.76
13.63
13.84
91
11.45
Return on equity%
20.07
21.47
19.85
18.82
19.68
19.37
21.64
22.52
24.47
25.31
23.69
22.52
20.77
50
10.49
Return on assets%
23.35
25.92
28.34
28.70
25.82
24.10
21.68
22.16
24.72
24.35
17.04
24.10
24.54
35
—
EPSKD
—
—
—
—
—
—
—
—
—
—
—
(3.81%)
(0.65%)
—
18.31
EPS growth%
13.47
16.14
17.74
15.80
14.98
13.22
11.36
11.30
12.81
15.04
16.60
12.81
14.22
63
—
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.75%
2.46%
—
0.01
FCF per shareKD
—
—
—
—
—
—
—
—
—
—
—
(0.46%)
0.52%
—
—
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
0.13%
0.14%
—
4.92
Div yield (avg)%
15.99
13.16
11.42
11.19
12.51
13.68
15.39
16.38
18.39
19.79
7.56
16.38
14.54
77
3.22
Payout ratio%
7.85
9.52
11.11
11.65
12.33
10.81
11.54
13.43
10.46
7.50
15.61
10.81
10.96
41
425.4
Shares (diluted)M
472.7
444.2
456.8
435.3
495.3
569.1
533.1
500.1
562.2
642.2
424.2
5.33%
3.02%
92
2.02
Buyback yield%
29.26
26.28
23.82
26.68
29.34
30.57
29.12
30.10
27.50
28.98
11.59
29.12
29.05
5
1.031
D/E ratiox
1.298
1.324
1.507
1.562
1.426
1.507
1.506
1.363
1.524
1.634
1.472
1.507
1.506
44
1.152
Enterprise valueKD M
3.121
2.766
2.602
2.758
2.804
3.015
2.932
2.638
2.554
2.820
3.134
0.12%
(1.75%)
9
0.731
LT debtKD M
1.579
1.867
2.172
2.189
2.240
2.546
2.698
2.720
2.893
3.238
2.611
7.65%
8.98%
60
Cost of revenue
1.27%
1.00×
Operating expenses
0.27%
0.91×
Goodwill & intangibles
16.13%