2.457
RevenueKD M
2.765
3.066
3.265
3.487
3.842
4.264
4.547
4.996
5.406
5.958
2.666
9.17%
8.95%
58
5.65
Revenue growth%
20.87
23.53
24.95
27.89
26.87
28.95
31.24
31.87
30.61
28.78
28.99
30.61
28.33
53
23.87
Gross margin%
17.98
16.58
15.66
13.72
14.57
14.96
14.42
16.60
19.11
17.07
22.54
16.60
16.12
89
24.39
Operating margin%
2.44
0.40
0.40
0.70
0.40
0.89
3.19
3.81
1.13
2.36
29.75
2.36
1.01
23
13.08
Net margin%
22.37
24.20
24.68
26.51
29.07
32.06
30.23
32.35
30.43
27.61
22.01
30.43
28.34
65
16.15
P/E ratio (avg)x
24.10
26.02
26.59
26.03
30.00
33.72
34.87
41.29
40.75
47.78
37.13
40.75
31.86
22
28.27
EV/EBITx
16.57
18.54
17.69
19.93
20.67
23.90
24.46
27.12
27.33
27.37
28.39
27.12
22.29
55
4.07
FCF yield (avg)%
4.03
2.13
0.40
0.40
1.72
1.47
3.07
4.26
3.64
2.84
22.38
3.07
2.48
90
25.25
FCF margin%
17.49
20.38
18.53
18.41
16.02
15.15
15.72
13.15
12.30
12.88
25.55
13.15
15.87
76
1.564
FCF / Net incomex
1.127
1.245
1.272
1.429
1.538
1.450
1.431
1.398
1.601
1.513
0.274
1.450
1.430
5
13.70
ROIC%
26.41
25.20
26.65
26.66
27.66
29.74
28.31
30.11
30.01
30.17
10.82
30.01
27.99
77
19.24
Return on equity%
4.92
4.70
3.04
4.28
4.31
5.37
3.21
6.08
8.90
8.44
10.99
6.08
4.81
7
23.74
Return on assets%
4.04
3.53
1.05
0.69
2.69
3.25
6.03
6.74
4.01
3.61
9.29
4.01
3.57
43
0.01
EPSKD
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.28%
3.96%
—
25.81
EPS growth%
9.82
12.25
12.93
12.52
9.86
8.55
10.46
7.84
10.60
7.93
27.28
8.55
10.16
84
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
—
0.01
—
—
—
—
—
(4.63%)
(4.90%)
—
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
—
(2.34%)
(1.52%)
—
0.01
Dividend per shKD
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
—
7.37%
8.19%
—
19.40
Div yield (avg)%
20.69
20.48
22.70
19.77
21.74
21.08
22.59
23.86
21.51
19.12
5.05
21.51
21.30
31
27.57
Payout ratio%
25.86
25.44
25.89
24.76
27.24
27.81
26.31
28.67
25.83
25.20
14.13
26.31
25.88
11
215.0
Shares (diluted)M
177.8
176.9
150.6
140.0
133.7
123.3
131.9
122.2
104.7
113.1
206.6
(3.29%)
(3.95%)
68
4.54
Buyback yield%
16.22
18.34
19.23
21.96
20.54
22.76
23.33
26.21
26.69
24.12
14.34
24.12
22.36
11
1.400
D/E ratiox
0.757
0.754
0.773
0.867
0.812
0.819
0.853
0.940
1.052
1.141
0.386
0.940
0.836
26
3.468
Enterprise valueKD M
1.759
1.913
1.668
1.532
1.368
1.382
1.204
1.244
1.243
1.182
5.838
(2.88%)
(3.91%)
88
0.636
LT debtKD M
5.129
5.355
5.448
6.511
6.406
6.306
6.908
7.230
7.870
9.156
4.033
7.41%
7.04%
61
Cost of revenue
8.86%
0.99×
Operating expenses
9.33%
1.04×
Cash and investments
17.73%
Property and equipment
14.87%
Spread over hurdle
(0.14%)