4.784
RevenueKD M
2.303
2.538
2.760
2.997
3.307
3.640
3.984
4.354
4.623
5.109
5.258
9.09%
9.21%
63
24.65
Revenue growth%
3.62
5.84
8.77
7.42
9.79
9.49
12.18
12.74
10.17
10.95
23.13
10.95
9.64
69
25.07
Gross margin%
14.14
13.51
10.94
10.76
12.30
13.81
15.97
15.07
12.50
14.07
29.94
14.07
13.66
83
18.43
Operating margin%
14.59
12.80
13.60
10.91
9.24
11.68
10.81
13.40
14.75
16.23
5.67
13.40
13.10
80
25.91
Net margin%
16.07
16.30
15.64
13.71
14.99
14.24
15.36
16.14
18.24
19.56
27.19
16.14
15.85
43
9.446
P/E ratio (avg)x
12.79
13.73
16.04
18.81
21.94
25.98
25.97
30.37
29.19
32.42
14.53
29.19
23.95
68
16.20
EV/EBITx
11.86
14.11
16.27
18.10
19.26
21.24
23.98
24.81
27.15
31.69
20.91
24.81
20.25
19
4.77
FCF yield (avg)%
14.43
16.57
16.76
14.67
16.57
18.31
20.92
18.60
17.45
15.53
21.64
18.31
16.67
26
10.49
FCF margin%
10.62
12.87
12.82
14.06
11.50
11.82
10.14
9.66
8.88
6.47
19.34
9.66
11.06
68
0.636
FCF / Net incomex
0.869
0.953
1.001
1.003
1.118
1.108
1.137
1.240
1.311
1.174
0.702
1.174
1.113
83
7.92
ROIC%
8.11
6.93
7.27
5.69
5.50
3.27
1.36
4.02
3.17
5.35
22.65
3.27
5.43
15
8.55
Return on equity%
29.93
30.97
33.17
33.42
34.64
34.35
35.82
33.67
35.32
37.64
17.91
35.32
34.01
81
24.25
Return on assets%
8.97
7.73
8.72
9.42
12.34
11.33
14.10
14.67
13.47
14.18
9.56
14.10
11.84
6
0.02
EPSKD
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.02
1.98%
1.84%
—
25.79
EPS growth%
9.56
7.77
6.43
4.26
4.61
7.26
8.15
8.33
10.29
8.31
3.08
8.31
7.96
92
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
0.02
1.45%
3.00%
—
0.01
FCF per shareKD
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.02
8.84%
10.03%
—
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
0.02
2.62%
3.79%
—
20.44
Div yield (avg)%
6.82
7.09
7.80
8.96
6.34
4.05
1.86
1.98
1.99
1.75
19.73
1.98
5.19
79
8.23
Payout ratio%
9.00
7.45
9.31
9.72
6.83
4.10
1.23
1.17
1.31
1.81
9.33
1.31
5.47
19
130.0
Shares (diluted)M
96.10
94.37
100.5
89.05
92.05
88.30
80.83
68.58
72.26
69.22
128.9
(5.54%)
(4.37%)
71
29.49
Buyback yield%
21.22
18.62
19.85
20.64
18.25
18.63
21.14
19.68
20.40
21.30
2.62
20.40
20.12
23
1.506
D/E ratiox
0.335
0.344
0.372
0.370
0.381
0.417
0.386
0.439
0.496
0.508
1.183
0.439
0.384
32
0.414
Enterprise valueKD M
0.302
0.318
0.315
0.355
0.360
0.345
0.329
0.367
0.388
0.372
4.940
0.64%
1.45%
38
1.332
LT debtKD M
3.472
3.925
4.135
3.923
3.725
3.894
4.114
4.662
5.046
4.958
4.600
5.88%
4.91%
93
Cost of revenue
9.21%
1.00×
Operating expenses
9.37%
1.01×
Property and equipment
16.58%
Spread over hurdle
19.90%