0.093
RevenueKD M
0.520
0.545
0.582
0.598
0.640
0.681
0.703
0.747
0.794
0.817
0.103
5.00%
4.98%
63
14.77
Revenue growth%
28.29
30.92
33.24
31.16
31.14
32.15
29.71
32.48
32.53
31.56
22.58
32.15
31.36
65
20.31
Gross margin%
10.34
7.54
10.06
8.36
7.25
9.52
10.15
10.12
12.11
9.93
18.85
10.12
9.99
42
11.05
Operating margin%
20.57
18.35
21.30
23.59
24.81
26.27
23.46
24.47
24.76
21.83
28.15
24.47
23.52
12
20.73
Net margin%
4.17
1.87
4.28
1.44
0.40
0.40
0.69
0.40
0.40
3.23
14.65
0.40
1.07
55
9.110
P/E ratio (avg)x
36.85
39.86
35.82
35.00
38.05
38.96
41.23
38.46
37.03
38.07
30.60
38.46
38.06
75
25.64
EV/EBITx
34.72
37.20
43.50
43.47
45.65
47.05
46.09
54.58
55.33
60.98
8.447
54.58
45.87
16
16.59
FCF yield (avg)%
16.40
19.31
20.34
18.84
17.88
17.33
15.83
17.67
15.61
13.76
18.19
15.83
17.50
62
22.64
FCF margin%
23.32
21.48
22.52
24.33
24.61
26.75
26.13
23.74
21.75
20.22
19.54
23.74
23.53
9
1.634
FCF / Net incomex
0.154
0.150
0.132
0.118
0.126
0.114
0.111
0.110
0.108
0.115
1.011
0.111
0.117
83
9.91
ROIC%
18.05
17.02
15.43
13.94
13.43
13.65
16.29
17.06
16.37
14.62
28.41
16.29
15.86
80
7.31
Return on equity%
15.50
17.48
14.75
13.54
15.27
16.37
14.94
12.10
14.87
17.47
19.71
14.94
15.10
83
23.66
Return on assets%
24.14
21.78
21.12
23.60
22.34
23.82
26.10
24.35
22.81
20.39
6.03
23.82
23.21
68
0.01
EPSKD
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.01
5.88%
7.21%
—
26.23
EPS growth%
15.24
17.59
15.90
15.21
15.21
13.40
12.54
14.44
12.19
10.06
4.17
12.54
14.82
29
0.02
Bookvalue per shKD
0.09
0.10
0.10
0.12
0.13
0.12
0.12
0.15
0.17
0.18
0.01
6.66%
9.14%
—
0.03
FCF per shareKD
0.07
0.08
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.12
0.01
7.53%
5.74%
—
0.03
Dividend per shKD
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.05
5.95%
6.79%
—
20.96
Div yield (avg)%
21.96
19.29
18.07
17.88
18.32
20.37
18.17
20.18
21.13
19.18
26.55
20.18
19.24
34
8.45
Payout ratio%
4.08
6.67
9.65
9.62
9.73
11.53
10.05
7.10
4.91
4.71
23.67
7.10
8.36
89
10.88
Shares (diluted)M
13.17
14.08
15.48
13.84
12.51
12.32
13.66
13.50
12.33
13.47
10.50
1.48%
0.47%
16
13.98
Buyback yield%
6.76
4.23
1.25
0.40
1.26
2.57
2.92
1.36
0.40
0.40
24.77
1.36
1.31
78
1.333
D/E ratiox
1.677
1.604
1.579
1.534
1.744
1.897
2.121
2.283
2.282
2.569
1.269
2.282
1.820
35
0.886
Enterprise valueKD M
0.047
0.050
0.051
0.048
0.043
0.037
0.036
0.033
0.034
0.033
0.086
(5.30%)
(5.08%)
62
0.302
LT debtKD M
0.650
0.715
0.792
0.801
0.813
0.823
0.875
1.001
0.975
0.949
0.519
3.15%
3.65%
86
Cost of revenue
4.63%
0.97×
Operating expenses
5.86%
1.09×
Goodwill & intangibles
16.34%
Property and equipment
16.07%
Spread over hurdle
(1.64%)