1.871
RevenueKD M
22.53
22.83
23.88
24.25
24.88
25.32
26.33
26.94
27.96
28.88
2.091
3.02%
2.77%
26
9.72
Revenue growth%
9.31
8.14
8.26
6.03
7.13
7.51
7.37
9.40
10.15
7.44
26.14
7.51
7.82
94
13.40
Gross margin%
18.57
17.78
19.29
21.74
24.55
27.02
24.40
27.29
25.19
27.72
18.61
27.02
24.47
50
26.64
Operating margin%
14.51
12.97
11.63
13.24
13.49
14.83
14.87
13.51
11.58
9.82
14.99
13.51
13.37
70
6.39
Net margin%
5.06
4.16
1.57
1.30
1.65
3.13
0.74
2.70
1.77
3.50
22.53
2.70
2.24
94
31.04
P/E ratio (avg)x
48.72
52.74
52.71
54.47
59.36
58.88
70.40
76.92
90.30
103.5
6.269
76.92
59.12
35
12.05
EV/EBITx
16.79
19.12
20.39
20.29
19.69
19.70
20.93
23.82
27.19
29.22
35.44
23.82
20.34
60
14.63
FCF yield (avg)%
32.73
35.29
37.96
36.99
37.48
37.01
38.31
39.62
40.72
38.20
2.43
38.31
37.72
45
19.90
FCF margin%
8.75
11.28
13.00
10.24
12.94
11.22
12.88
13.17
10.92
8.52
23.40
11.22
11.25
93
0.973
FCF / Net incomex
1.566
1.649
1.538
1.397
1.284
1.351
1.259
1.348
1.431
1.440
0.103
1.351
1.414
58
25.05
ROIC%
26.17
23.65
26.33
25.35
26.56
27.29
27.48
25.92
23.53
22.82
16.32
25.92
26.05
14
22.26
Return on equity%
28.36
27.40
26.62
29.47
31.89
32.94
33.43
34.34
32.92
33.66
2.12
33.43
32.41
89
10.10
Return on assets%
10.42
13.08
10.92
10.04
12.21
11.49
9.56
8.55
10.98
10.87
22.78
10.87
10.89
33
0.02
EPSKD
0.09
0.08
0.08
0.09
0.08
0.09
0.09
0.10
0.11
0.12
0.02
7.37%
3.11%
—
3.89
EPS growth%
19.59
16.59
17.75
18.01
16.07
18.65
19.93
22.85
22.85
24.50
2.95
22.85
19.12
72
0.07
Bookvalue per shKD
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.05
6.47%
3.77%
—
0.01
FCF per shareKD
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.01
9.14%
9.28%
—
0.03
Dividend per shKD
0.08
0.08
0.09
0.08
0.09
0.10
0.11
0.11
0.11
0.13
0.06
7.36%
5.47%
—
16.66
Div yield (avg)%
10.10
10.83
9.90
12.68
14.72
13.46
15.40
13.67
13.96
14.68
23.15
13.96
13.56
46
23.96
Payout ratio%
24.35
23.02
23.89
24.21
23.75
21.12
21.31
20.48
22.32
21.73
9.08
21.31
22.67
75
438.8
Shares (diluted)M
389.5
353.7
339.8
307.1
284.7
257.8
251.8
249.8
268.7
289.8
444.3
0.36%
(4.35%)
36
9.31
Buyback yield%
0.40
0.40
0.40
0.40
3.31
4.11
4.47
5.26
7.47
8.41
9.05
5.26
3.71
34
1.366
D/E ratiox
2.020
2.365
2.341
2.528
2.503
2.922
3.019
3.448
3.940
3.870
1.505
3.448
2.725
24
34.90
Enterprise valueKD M
4.488
4.235
3.794
3.355
2.916
3.059
2.763
2.885
3.080
3.275
13.09
2.35%
(3.55%)
20
29.87
LT debtKD M
7.215
6.285
6.503
6.674
6.675
6.548
6.669
7.159
7.462
7.959
3.801
3.58%
0.04%
65
Cost of revenue
2.80%
1.00×
Operating expenses
3.14%
1.04×
Property and equipment
14.99%