12.94
RevenueKD M
15.08
15.95
17.19
17.82
19.03
20.35
21.48
22.24
22.99
24.29
13.75
5.00%
5.60%
17
6.97
Revenue growth%
12.72
15.41
16.97
16.09
17.78
15.82
16.38
15.33
13.95
14.73
7.61
15.33
15.61
7
18.78
Gross margin%
7.45
9.64
7.47
7.80
5.80
6.85
6.22
6.29
6.31
5.60
4.04
6.29
6.58
79
12.04
Operating margin%
15.02
12.75
10.05
11.33
11.61
11.31
9.04
7.89
5.54
4.07
5.67
7.89
10.68
22
3.25
Net margin%
24.81
22.67
21.42
21.07
20.08
18.65
16.53
16.87
18.27
16.49
12.38
16.87
19.37
7
13.45
P/E ratio (avg)x
35.67
37.13
35.44
35.42
37.10
36.41
34.48
37.06
39.17
36.38
18.94
36.41
36.40
54
17.22
EV/EBITx
35.90
40.33
42.54
43.43
44.82
44.76
44.77
48.67
49.26
56.48
29.34
48.67
44.77
50
18.61
FCF yield (avg)%
16.37
18.24
17.04
18.83
17.40
16.99
19.65
19.91
18.22
16.40
22.89
18.22
17.81
73
29.79
FCF margin%
4.82
2.38
3.08
5.03
6.16
6.06
3.25
2.30
3.59
4.98
3.18
3.59
4.20
79
0.474
FCF / Net incomex
1.132
1.254
1.396
1.259
1.140
1.207
1.095
1.034
0.930
0.918
0.750
1.034
1.136
68
27.90
ROIC%
11.93
10.49
11.16
13.14
13.32
13.17
11.04
11.97
9.17
8.05
18.16
11.04
11.55
60
15.96
Return on equity%
15.21
14.80
15.56
15.31
17.38
17.92
15.41
16.96
17.88
18.49
18.21
17.88
16.26
58
25.63
Return on assets%
23.84
24.58
21.62
21.31
20.73
19.23
16.49
13.55
14.87
17.42
4.09
16.49
19.98
12
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
(0.37%)
(1.40%)
—
15.32
EPS growth%
22.73
25.40
23.05
20.70
17.80
15.76
14.23
13.30
15.63
17.24
3.89
15.63
17.52
40
—
Bookvalue per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
9.95%
6.87%
—
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
1.59%
3.30%
—
—
Dividend per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.88%
3.90%
—
7.94
Div yield (avg)%
9.06
9.78
7.81
7.12
4.49
1.88
2.47
0.82
0.40
1.92
19.22
1.88
3.48
94
19.38
Payout ratio%
9.38
7.70
5.67
4.64
2.56
0.97
3.89
6.75
7.91
8.05
12.04
6.75
6.21
6
0.496
Shares (diluted)B
0.526
0.595
0.594
0.701
0.681
0.805
0.856
0.966
1.002
1.073
0.509
9.50%
7.92%
86
25.68
Buyback yield%
5.33
7.97
7.42
9.64
11.61
13.32
11.02
8.74
6.00
3.48
9.48
8.74
8.35
52
1.563
D/E ratiox
1.108
1.033
1.074
0.937
0.883
0.837
0.782
0.795
0.805
0.851
1.548
0.805
0.867
80
7.252
Enterprise valueKD M
3.422
3.319
3.520
3.966
4.499
4.547
5.322
6.160
6.398
7.386
12.93
10.42%
9.57%
48
16.99
LT debtKD M
15.47
16.43
14.64
14.74
15.63
15.45
13.87
15.05
12.97
11.23
22.02
(6.39%)
(4.55%)
17
Cost of revenue
5.86%
1.02×
Operating expenses
5.14%
0.96×
Goodwill & intangibles
17.25%