20.47
RevenueKD M
21.75
22.95
24.09
26.01
26.90
28.60
30.82
32.91
35.30
38.07
22.61
7.19%
6.51%
32
20.22
Revenue growth%
24.44
21.95
23.81
25.88
26.08
25.24
26.74
28.00
27.26
24.83
3.80
26.74
25.56
88
17.23
Gross margin%
19.66
21.80
23.22
25.17
23.50
20.75
21.67
21.04
23.26
21.51
20.02
21.51
21.73
39
28.57
Operating margin%
8.38
10.65
12.00
13.80
16.76
16.01
17.81
19.03
17.08
18.32
28.33
17.81
16.38
19
17.32
Net margin%
14.68
16.94
17.33
14.91
13.88
13.72
10.84
11.09
10.03
12.95
2.54
11.09
13.80
9
37.91
P/E ratio (avg)x
11.31
12.48
12.84
13.90
13.68
14.06
15.75
15.58
17.09
18.05
11.90
15.75
13.98
38
14.13
EV/EBITx
14.68
13.11
12.77
12.22
10.63
9.988
8.745
8.408
7.731
7.094
10.67
8.408
10.31
88
29.74
FCF yield (avg)%
22.07
19.75
19.31
20.20
19.40
16.64
14.03
16.81
18.20
19.36
3.04
16.81
19.34
20
12.47
FCF margin%
8.61
8.38
10.53
9.47
7.38
5.64
3.64
6.43
8.69
9.00
12.66
6.43
8.50
94
1.521
FCF / Net incomex
1.314
1.491
1.627
1.851
1.819
2.054
2.174
2.090
1.902
1.815
1.681
2.054
1.835
18
8.33
ROIC%
27.56
30.52
30.69
32.41
30.73
29.32
27.70
30.20
32.82
34.40
25.08
30.20
30.61
83
29.82
Return on equity%
21.09
19.89
18.07
16.31
14.53
15.97
18.31
18.49
19.15
19.41
29.49
18.49
18.40
79
24.13
Return on assets%
7.46
7.40
9.68
7.28
6.65
8.53
7.48
8.79
8.99
7.18
26.82
8.53
7.47
28
0.03
EPSKD
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(1.13%)
(0.78%)
—
25.35
EPS growth%
19.78
19.64
19.08
20.96
23.54
22.39
22.97
21.69
23.40
26.38
20.22
22.97
22.04
5
0.03
Bookvalue per shKD
0.13
0.13
0.13
0.14
0.15
0.16
0.19
0.22
0.23
0.27
0.02
12.96%
8.31%
—
0.05
FCF per shareKD
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.06
6.80%
7.31%
—
0.06
Dividend per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
1.06%
(1.42%)
—
5.47
Div yield (avg)%
9.57
10.64
8.22
10.85
9.38
9.53
7.47
6.63
4.71
3.61
22.57
6.63
8.80
52
11.20
Payout ratio%
10.31
8.23
9.39
8.95
9.50
8.02
9.58
11.48
12.71
15.38
8.57
11.48
9.54
18
153.7
Shares (diluted)M
219.8
216.3
235.7
236.0
245.4
270.8
300.2
332.0
364.2
356.9
145.8
7.78%
5.90%
23
9.04
Buyback yield%
12.43
14.37
11.88
10.86
10.99
12.16
13.80
13.66
12.65
13.78
17.57
13.66
12.54
15
1.338
D/E ratiox
0.550
0.569
0.538
0.544
0.596
0.610
0.621
0.617
0.673
0.711
0.683
0.621
0.603
38
32.77
Enterprise valueKD M
34.02
32.50
34.57
34.43
34.47
40.19
39.51
40.28
44.74
48.52
20.67
7.08%
4.68%
42
16.82
LT debtKD M
27.61
28.57
29.86
34.83
39.96
45.03
46.56
53.05
54.61
63.93
6.105
9.85%
10.75%
75
Cost of revenue
6.39%
0.99×
Operating expenses
6.72%
1.02×
Spread over hurdle
20.35%