0.892
RevenueKD M
2.107
2.070
2.105
2.119
2.180
2.173
2.222
2.195
2.247
2.266
0.927
0.78%
0.56%
23
24.40
Revenue growth%
26.79
24.01
22.33
20.41
21.50
23.48
26.24
23.76
26.48
28.25
26.71
26.24
23.89
8
8.67
Gross margin%
16.19
18.34
17.49
15.73
14.05
16.31
13.56
11.62
12.75
13.48
26.12
13.48
14.89
38
28.50
Operating margin%
4.22
1.86
0.40
0.40
1.12
0.40
0.40
1.94
2.88
3.98
13.50
1.94
1.49
63
18.60
Net margin%
23.69
23.72
22.28
22.74
24.07
23.09
23.34
21.91
24.09
25.96
7.06
23.34
23.52
61
8.752
P/E ratio (avg)x
26.61
27.59
26.41
29.27
27.25
30.36
33.98
35.96
36.26
39.76
8.248
35.96
29.82
86
16.36
EV/EBITx
8.426
7.663
7.498
7.363
7.383
7.880
7.637
8.325
8.595
8.948
7.959
8.325
7.771
43
16.94
FCF yield (avg)%
21.71
22.24
20.13
17.42
17.89
17.48
15.34
14.47
16.27
18.38
2.32
16.27
17.68
34
22.23
FCF margin%
6.95
3.99
5.62
6.25
7.74
5.71
5.81
8.40
8.73
7.92
5.04
7.92
6.60
33
0.154
FCF / Net incomex
2.064
2.400
2.406
2.616
2.537
2.898
2.754
2.646
2.631
2.701
0.117
2.701
2.624
26
13.89
ROIC%
11.34
13.00
10.63
8.51
7.39
6.58
5.40
5.73
6.72
8.91
18.79
6.58
7.95
75
21.68
Return on equity%
9.72
11.88
13.25
16.12
13.14
15.61
16.07
15.59
14.25
13.38
14.28
15.59
13.82
54
18.19
Return on assets%
3.29
1.18
0.40
2.83
4.80
5.01
3.94
6.13
3.30
3.17
20.71
3.94
3.30
76
0.01
EPSKD
—
—
—
—
—
—
—
—
—
—
0.02
0.73%
(0.80%)
—
26.73
EPS growth%
0.47
0.58
1.64
3.40
0.59
0.49
1.30
3.57
5.69
5.79
25.63
3.57
1.47
12
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
12.70%
9.11%
—
0.01
FCF per shareKD
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.01
9.84%
9.55%
—
0.01
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
(1.84%)
(2.69%)
—
28.23
Div yield (avg)%
34.76
32.73
34.28
31.93
30.47
32.07
33.34
34.15
32.54
30.37
4.50
32.54
32.63
83
17.88
Payout ratio%
15.45
16.34
16.25
16.97
19.96
17.87
19.05
18.26
21.24
19.92
24.90
19.05
18.07
52
87.66
Shares (diluted)M
143.4
165.3
174.5
205.1
238.3
240.2
281.8
273.3
292.5
340.7
89.33
7.41%
10.50%
50
29.35
Buyback yield%
13.10
14.56
17.01
14.35
12.65
12.35
12.33
14.85
17.56
19.35
29.31
14.85
14.46
86
0.551
D/E ratiox
1.538
1.716
1.737
1.631
1.793
1.764
1.972
1.944
2.063
1.916
1.462
1.944
1.778
35
1.018
Enterprise valueKD M
0.319
0.297
0.310
0.279
0.278
0.274
0.265
0.251
0.237
0.238
1.793
(3.08%)
(2.66%)
49
1.937
LT debtKD M
3.333
3.942
4.371
4.845
4.899
5.013
6.000
6.439
7.331
8.502
2.354
11.65%
10.60%
94
Cost of revenue
0.52%
1.00×
Operating expenses
1.46%
1.09×
Goodwill & intangibles
22.66%
Cash and investments
15.82%
Spread over hurdle
14.26%