1.506
RevenueKD M
4.033
4.209
4.225
4.434
4.654
4.725
4.883
5.036
5.104
5.355
1.555
2.85%
2.89%
22
24.87
Revenue growth%
6.38
6.09
7.50
9.05
8.93
10.80
13.52
15.01
12.99
10.31
13.94
12.99
9.68
88
5.26
Gross margin%
20.01
19.70
22.40
24.42
22.07
22.64
20.40
22.42
20.24
21.52
6.77
21.52
21.80
32
9.77
Operating margin%
21.13
23.67
23.94
22.65
19.79
21.60
22.22
24.38
23.90
22.45
8.32
22.45
22.55
60
20.93
Net margin%
16.74
15.58
14.54
13.30
14.28
15.86
17.79
16.00
14.78
16.57
9.86
16.00
15.72
86
15.24
P/E ratio (avg)x
35.56
32.53
34.91
32.12
29.37
29.58
29.91
30.54
34.58
34.74
15.59
30.54
32.32
8
16.34
EV/EBITx
23.39
21.24
18.27
15.82
15.28
16.16
14.64
15.92
16.11
15.56
37.86
15.92
16.02
9
3.89
FCF yield (avg)%
17.71
15.85
18.02
20.95
20.23
21.27
18.89
18.04
19.53
18.71
22.66
18.89
18.80
15
17.71
FCF margin%
7.96
5.64
7.73
7.06
4.09
2.47
0.53
0.58
0.40
0.40
16.08
0.53
3.28
46
1.355
FCF / Net incomex
1.308
1.297
1.325
1.195
1.069
1.079
1.119
1.148
1.021
0.984
0.811
1.079
1.133
59
21.64
ROIC%
27.53
24.58
21.62
20.51
17.71
16.05
16.34
16.15
15.42
18.40
21.28
16.15
18.06
8
29.27
Return on equity%
27.20
28.29
28.28
25.40
28.03
26.94
24.07
24.46
25.73
24.22
14.38
24.46
26.34
23
12.16
Return on assets%
8.99
10.79
13.53
16.01
15.85
16.00
14.55
16.50
14.19
16.04
18.85
16.00
15.20
24
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
9.27%
6.40%
—
22.53
EPS growth%
6.23
4.98
6.97
7.61
10.00
9.79
10.70
7.78
10.40
8.17
29.44
9.79
7.97
6
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.24%
(0.24%)
—
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
—
12.00%
8.85%
—
—
Dividend per shKD
—
—
—
—
—
—
—
—
—
—
—
0.44%
0.42%
—
18.64
Div yield (avg)%
19.94
18.83
20.72
20.54
18.65
19.10
17.62
19.92
17.07
14.59
22.45
17.62
18.96
34
19.92
Payout ratio%
31.24
31.13
33.23
30.76
33.63
31.55
32.85
30.98
30.83
29.82
10.95
30.98
31.19
26
0.528
Shares (diluted)B
0.505
0.539
0.509
0.570
0.660
0.698
0.773
0.882
0.953
1.005
0.505
8.77%
7.66%
42
19.04
Buyback yield%
20.21
21.46
20.57
19.19
18.84
17.46
19.41
20.68
21.37
18.49
11.28
19.41
19.81
42
1.233
D/E ratiox
2.463
2.929
3.060
3.103
3.557
3.642
4.170
4.234
4.110
4.279
1.059
4.170
3.599
94
5.806
Enterprise valueKD M
0.601
0.626
0.572
0.582
0.578
0.620
0.568
0.638
0.699
0.783
0.588
6.27%
3.70%
82
4.225
LT debtKD M
2.793
2.924
2.681
2.976
3.386
3.314
3.492
3.842
3.812
4.265
5.547
4.73%
3.40%
52
Cost of revenue
2.86%
1.00×
Operating expenses
2.82%
0.99×
Goodwill & intangibles
17.09%