16.02
RevenueKD M
52.49
52.98
55.31
57.00
59.58
61.60
61.57
61.78
62.08
64.97
16.49
1.75%
2.22%
50
17.51
Revenue growth%
17.53
20.39
23.19
21.27
21.64
19.13
19.18
17.69
14.86
12.05
3.55
17.69
19.16
27
21.74
Gross margin%
11.60
12.49
12.92
15.12
13.87
12.49
13.29
12.24
15.11
16.05
5.04
13.29
13.10
42
26.34
Operating margin%
8.65
9.25
7.33
8.38
11.34
10.82
12.05
11.34
11.94
12.51
11.97
11.94
11.08
34
13.81
Net margin%
15.49
17.26
14.37
16.82
15.12
14.21
16.15
17.76
18.39
16.92
21.07
16.92
16.49
93
37.78
P/E ratio (avg)x
27.24
28.30
31.30
35.64
40.62
41.16
43.57
48.80
52.74
49.22
34.40
48.80
40.89
20
16.20
EV/EBITx
24.46
28.07
27.96
31.20
34.89
34.61
33.41
35.99
40.70
47.18
20.92
35.99
34.01
34
24.04
FCF yield (avg)%
26.66
24.97
24.35
24.86
26.00
26.45
27.20
28.20
25.36
27.73
7.81
27.20
26.23
88
9.03
FCF margin%
24.10
21.18
20.28
19.20
19.43
17.35
15.06
12.14
10.81
12.40
21.24
12.40
18.27
18
0.696
FCF / Net incomex
0.377
0.343
0.322
0.325
0.344
0.370
0.398
0.444
0.504
0.530
0.551
0.444
0.374
47
4.06
ROIC%
25.46
25.07
22.87
23.43
24.68
25.07
24.99
24.27
22.61
24.33
3.41
24.33
24.50
57
2.52
Return on equity%
19.45
22.39
21.23
19.32
17.16
14.40
16.93
16.34
13.76
11.26
19.54
14.40
17.05
27
21.81
Return on assets%
6.18
5.34
6.79
8.33
10.83
10.44
12.26
12.63
11.12
11.44
6.55
11.44
10.63
36
0.02
EPSKD
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.10
0.02
7.21%
6.33%
—
15.11
EPS growth%
20.87
19.61
16.89
18.32
18.16
20.16
22.36
22.88
21.76
24.43
12.81
22.36
20.52
16
0.02
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.04
4.66%
4.04%
—
0.02
FCF per shareKD
0.05
0.06
0.07
0.07
0.08
0.10
0.10
0.09
0.10
0.12
0.05
7.93%
9.84%
—
0.05
Dividend per shKD
0.02
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.87%)
0.16%
—
21.93
Div yield (avg)%
15.63
15.53
16.70
17.06
14.12
12.80
13.62
11.96
9.63
12.05
5.15
12.05
13.87
74
16.18
Payout ratio%
13.79
15.37
14.21
12.85
15.47
15.68
18.57
19.41
20.81
21.92
5.12
19.41
15.57
95
498.8
Shares (diluted)M
367.7
375.8
368.1
340.5
310.2
321.9
325.4
296.9
297.3
281.2
516.2
(1.94%)
(4.11%)
84
9.37
Buyback yield%
11.26
9.21
9.61
10.55
7.85
7.45
9.78
8.55
6.92
8.68
17.94
8.55
8.94
15
0.831
D/E ratiox
0.855
0.909
0.877
0.898
0.878
0.990
1.019
1.133
1.195
1.186
0.520
1.133
0.950
43
7.104
Enterprise valueKD M
20.94
23.05
23.85
23.75
26.39
25.94
30.10
32.64
37.45
37.85
46.35
7.48%
6.64%
34
19.56
LT debtKD M
23.47
24.95
24.31
26.98
25.82
27.29
25.77
28.62
27.89
31.86
36.17
4.29%
2.47%
14
Cost of revenue
2.18%
1.00×
Operating expenses
2.24%
1.00×
Property and equipment
15.97%
Goodwill & intangibles
15.35%
Spread over hurdle
(1.30%)