0.868
RevenueKD M
2.342
2.485
2.658
2.760
2.827
2.928
3.084
3.243
3.374
3.601
0.916
4.96%
4.73%
50
16.13
Revenue growth%
22.32
23.27
23.99
25.97
23.60
23.30
25.19
25.62
24.06
23.44
29.94
24.06
23.79
70
5.88
Gross margin%
22.33
22.29
21.83
20.40
22.17
22.54
20.82
21.54
20.84
23.30
18.13
21.54
22.00
9
17.54
Operating margin%
5.48
7.55
5.59
4.70
2.16
2.36
0.40
2.04
4.34
4.59
10.74
2.36
4.47
16
11.18
Net margin%
26.80
28.29
26.81
24.25
23.56
20.63
21.35
21.66
19.37
20.80
29.83
20.80
22.61
91
15.86
P/E ratio (avg)x
21.90
23.36
26.84
28.66
31.04
29.46
30.10
32.37
33.91
36.15
31.39
32.37
29.78
53
6.142
EV/EBITx
10.77
10.32
12.09
12.67
13.39
15.86
17.86
21.10
21.37
21.09
26.69
21.09
14.62
21
20.44
FCF yield (avg)%
31.83
34.46
36.73
37.06
34.66
34.45
32.68
32.95
31.94
33.00
11.56
32.95
33.73
85
25.68
FCF margin%
9.63
6.94
8.82
6.47
8.74
11.58
10.35
8.96
11.35
14.12
8.32
11.35
9.29
65
0.232
FCF / Net incomex
2.054
1.929
2.134
2.332
2.488
2.834
3.299
3.841
4.494
4.535
1.668
3.841
2.661
78
18.98
ROIC%
12.63
15.10
12.69
10.26
10.94
11.42
8.48
5.50
4.57
2.47
3.74
5.50
10.60
18
28.42
Return on equity%
6.23
9.19
8.97
8.76
11.40
10.84
10.85
11.18
13.97
13.38
22.45
11.18
10.85
6
17.69
Return on assets%
8.85
9.70
12.70
10.11
12.17
14.66
16.82
16.02
15.33
16.20
25.79
16.02
13.68
10
0.02
EPSKD
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.10
0.03
12.16%
11.84%
—
24.13
EPS growth%
7.93
10.52
13.36
13.18
15.20
15.12
13.71
15.62
17.98
16.34
7.39
15.62
14.41
36
0.03
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
9.38%
8.35%
—
0.02
FCF per shareKD
—
—
—
—
—
—
—
—
—
—
0.03
1.56%
(0.94%)
—
0.02
Dividend per shKD
0.03
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.01
2.55%
1.19%
—
17.52
Div yield (avg)%
6.29
7.19
8.01
10.91
12.07
10.18
10.03
8.38
9.11
8.19
24.44
9.11
8.74
36
7.47
Payout ratio%
19.23
17.55
18.20
19.65
19.54
20.13
18.20
18.86
19.46
21.37
13.89
19.46
19.35
12
112.0
Shares (diluted)M
207.5
243.0
277.3
315.9
342.0
390.2
419.8
430.3
419.0
404.1
107.9
3.40%
8.54%
28
26.94
Buyback yield%
16.70
17.29
19.56
19.54
20.04
18.28
16.58
17.92
16.11
16.46
23.26
16.58
17.60
81
1.366
D/E ratiox
0.160
0.153
0.170
0.176
0.175
0.189
0.201
0.212
0.238
0.264
0.654
0.212
0.183
52
1.055
Enterprise valueKD M
3.491
3.659
3.469
3.602
3.632
4.159
3.931
3.691
3.572
3.758
1.829
0.68%
1.58%
6
0.800
LT debtKD M
1.228
1.303
1.306
1.343
1.312
1.342
1.486
1.531
1.500
1.442
2.383
1.92%
2.02%
12
Cost of revenue
4.57%
0.98×
Operating expenses
5.50%
1.08×
Property and equipment
18.04%