5.673
RevenueKD M
4.095
4.226
4.163
4.142
4.274
4.328
4.452
4.568
4.678
4.788
6.154
2.30%
1.47%
74
2.98
Revenue growth%
15.55
16.80
14.60
12.33
9.82
8.73
11.71
11.72
9.10
9.66
5.51
9.66
11.71
72
5.80
Gross margin%
27.29
26.59
26.47
24.21
24.55
21.86
20.69
22.96
25.66
25.86
23.93
22.96
25.11
50
23.50
Operating margin%
22.82
23.19
23.49
26.41
28.16
28.10
25.85
25.36
28.19
26.13
13.46
26.13
25.99
94
8.02
Net margin%
23.41
25.70
23.18
21.99
21.93
19.44
21.26
19.52
20.74
20.66
22.88
20.66
21.59
89
19.50
P/E ratio (avg)x
23.90
26.64
26.41
26.51
28.70
28.31
28.78
29.78
28.05
28.48
20.68
28.48
28.18
89
31.81
EV/EBITx
53.57
53.43
55.29
61.66
58.81
60.65
61.44
63.70
67.45
70.72
14.39
63.70
61.05
21
22.95
FCF yield (avg)%
13.69
16.07
17.85
16.46
19.03
19.42
18.98
19.13
21.68
18.93
28.82
19.13
18.96
9
28.12
FCF margin%
21.28
21.15
23.37
20.96
18.60
20.46
20.29
19.42
20.71
23.28
15.49
20.46
20.84
24
0.562
FCF / Net incomex
0.666
0.802
0.831
0.971
0.978
1.000
1.096
1.249
1.392
1.470
1.218
1.249
0.989
35
27.83
ROIC%
6.47
4.95
4.37
2.33
3.08
0.69
0.78
1.41
4.32
4.65
20.02
1.41
3.70
91
4.48
Return on equity%
17.32
16.17
15.41
15.76
14.92
16.35
17.86
17.34
15.82
16.56
24.46
16.56
16.26
57
18.42
Return on assets%
23.38
24.57
27.17
27.15
27.40
29.60
30.06
29.88
30.28
28.74
3.96
29.88
28.07
15
0.04
EPSKD
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.06
0.04
4.55%
5.38%
—
4.39
EPS growth%
6.18
3.97
5.06
3.19
6.08
7.33
9.88
11.29
10.92
12.91
28.73
10.92
6.76
90
0.01
Bookvalue per shKD
0.04
0.03
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.01
1.62%
(0.52%)
—
0.02
FCF per shareKD
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.01
5.04%
2.66%
—
0.03
Dividend per shKD
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.03
2.51%
3.74%
—
22.03
Div yield (avg)%
10.47
9.95
12.49
10.52
10.83
13.31
12.71
10.14
8.21
9.43
26.84
10.14
10.49
23
7.83
Payout ratio%
8.28
8.04
5.85
8.38
8.02
5.06
2.17
3.80
4.22
3.47
22.88
3.80
5.46
57
141.2
Shares (diluted)M
151.2
145.5
141.9
148.0
160.0
159.6
162.2
171.2
185.2
186.5
142.6
3.11%
1.09%
21
20.86
Buyback yield%
19.44
21.77
23.18
22.39
21.62
21.53
24.51
24.82
23.14
22.93
5.45
23.14
22.66
64
0.929
D/E ratiox
0.271
0.284
0.263
0.253
0.276
0.317
0.345
0.365
0.359
0.333
0.850
0.345
0.300
31
5.688
Enterprise valueKD M
3.726
3.752
3.294
3.205
2.915
3.000
2.657
2.393
2.522
2.546
0.872
(2.67%)
(4.50%)
47
2.894
LT debtKD M
1.243
1.332
1.222
1.077
0.952
1.023
0.876
0.877
0.821
0.801
0.878
(3.41%)
(3.52%)
57
Cost of revenue
1.62%
1.01×
Operating expenses
1.35%
0.99×
Property and equipment
15.85%
Return on capital
175.25%
Spread over hurdle
168.08%