4.554
RevenueKD M
32.37
34.40
36.94
39.94
41.98
43.82
46.44
49.13
52.52
55.81
4.664
5.86%
6.42%
77
10.01
Revenue growth%
15.44
18.23
16.97
18.81
21.59
23.99
26.40
26.17
26.27
25.24
20.76
26.17
22.79
54
11.20
Gross margin%
12.27
15.05
15.91
13.57
15.64
16.69
19.38
17.66
19.91
18.22
14.78
18.22
16.30
72
2.65
Operating margin%
21.27
20.99
19.08
20.61
19.99
19.79
22.63
21.91
21.88
22.55
7.37
21.91
21.13
80
20.07
Net margin%
32.29
30.59
30.64
27.92
29.26
30.49
28.26
30.94
30.55
31.83
13.66
30.55
30.57
34
31.38
P/E ratio (avg)x
30.93
31.32
31.96
34.75
36.99
39.91
48.46
49.82
52.76
53.38
36.91
49.82
38.45
76
16.45
EV/EBITx
20.83
23.37
22.79
21.42
23.94
24.67
22.65
25.10
27.53
27.06
35.95
25.10
23.65
26
5.17
FCF yield (avg)%
10.34
7.73
8.21
6.93
6.44
4.37
6.86
6.24
8.74
9.61
26.54
6.86
7.33
13
15.38
FCF margin%
8.63
8.59
9.17
6.39
4.01
6.51
3.79
4.53
4.54
7.12
5.47
4.54
6.45
78
0.320
FCF / Net incomex
0.275
0.299
0.315
0.368
0.395
0.416
0.429
0.416
0.465
0.495
1.158
0.429
0.405
9
4.48
ROIC%
30.00
27.20
29.04
30.39
33.09
30.26
32.99
34.52
32.83
30.71
13.66
32.83
30.55
13
11.55
Return on equity%
17.64
16.43
17.74
18.47
18.87
21.32
22.26
23.30
24.56
25.93
14.43
23.30
20.09
41
12.17
Return on assets%
11.40
12.28
11.12
13.76
14.60
17.18
17.94
19.33
20.40
20.30
4.57
19.33
15.89
6
0.02
EPSKD
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
9.32%
7.64%
—
2.46
EPS growth%
25.48
26.73
28.41
27.59
29.91
27.86
28.23
27.52
24.70
25.02
12.43
27.52
27.56
48
0.01
Bookvalue per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(4.53%)
(1.90%)
—
0.02
FCF per shareKD
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
8.35%
6.37%
—
0.01
Dividend per shKD
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
6.01%
5.61%
—
27.00
Div yield (avg)%
5.76
7.20
4.33
5.76
5.26
3.18
5.92
8.64
11.01
12.88
27.83
8.64
5.84
50
15.03
Payout ratio%
30.82
29.63
26.86
26.64
26.36
24.32
27.07
28.51
27.10
24.38
13.86
27.07
26.97
75
0.815
Shares (diluted)B
1.048
1.107
1.151
1.321
1.282
1.475
1.604
1.843
1.828
1.909
0.791
8.28%
6.92%
46
21.28
Buyback yield%
20.11
17.40
17.19
19.77
17.25
18.92
16.93
19.21
20.49
23.35
29.28
19.21
19.06
71
1.477
D/E ratiox
1.382
1.410
1.360
1.272
1.154
1.076
1.127
1.110
1.208
1.275
1.567
1.127
1.240
49
65.47
Enterprise valueKD M
8.504
9.413
10.45
11.08
12.26
12.70
14.70
15.74
16.06
18.44
4.384
8.50%
9.72%
26
62.46
LT debtKD M
67.52
73.28
85.84
90.65
103.8
113.0
129.8
131.9
132.8
148.3
25.49
7.39%
8.38%
15
Cost of revenue
6.46%
1.00×
Operating expenses
6.57%
1.02×
Property and equipment
15.26%
Spread over hurdle
(4.42%)