16.31
RevenueKD M
18.21
18.91
19.22
20.18
20.58
21.06
21.89
22.27
23.20
23.76
16.87
2.92%
3.06%
90
8.34
Revenue growth%
2.33
0.40
3.26
5.46
5.87
4.80
1.89
3.49
3.09
2.10
24.75
3.09
3.17
74
27.81
Gross margin%
17.85
15.97
18.73
19.23
17.71
15.85
16.23
13.40
14.52
15.83
13.46
15.83
16.10
82
12.68
Operating margin%
30.09
29.65
30.55
33.30
35.62
37.07
39.58
37.98
37.69
37.72
2.91
37.72
36.35
14
24.71
Net margin%
23.08
22.06
19.65
17.35
14.47
16.66
15.42
13.02
11.53
13.67
6.99
13.67
16.04
19
32.07
P/E ratio (avg)x
5.478
5.907
5.658
5.662
6.039
5.635
5.696
5.891
5.557
5.170
28.78
5.635
5.660
38
25.92
EV/EBITx
32.65
37.26
41.15
48.60
56.36
61.40
69.07
82.78
81.79
96.20
25.80
81.79
58.88
6
8.58
FCF yield (avg)%
13.18
15.91
18.63
21.57
19.25
21.00
22.56
23.51
24.51
23.58
11.54
23.51
21.29
63
16.32
FCF margin%
9.93
8.22
7.35
5.05
2.82
3.96
5.13
3.76
1.81
0.40
28.98
3.76
4.50
35
0.601
FCF / Net incomex
1.628
1.632
1.720
1.620
1.621
1.802
1.772
1.751
1.907
1.808
0.483
1.802
1.735
42
20.11
ROIC%
22.76
20.78
20.84
23.30
24.81
23.77
21.30
21.53
21.49
19.66
4.84
21.49
21.51
78
21.88
Return on equity%
16.97
18.80
19.71
21.71
23.54
22.63
21.72
24.58
23.98
26.21
29.83
23.98
22.17
30
21.02
Return on assets%
18.43
15.92
17.51
16.30
17.05
14.71
14.82
16.68
19.39
19.87
24.18
16.68
16.86
16
0.04
EPSKD
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(3.57%)
(2.37%)
—
6.49
EPS growth%
16.38
15.50
15.63
15.83
18.23
20.70
22.02
24.11
23.07
20.91
17.93
22.02
19.47
41
0.05
Bookvalue per shKD
0.06
0.07
0.07
0.08
0.09
0.08
0.08
0.10
0.10
0.10
0.04
3.16%
6.59%
—
0.03
FCF per shareKD
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.01
6.92%
7.10%
—
0.04
Dividend per shKD
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.05
13.11%
13.05%
—
17.88
Div yield (avg)%
21.70
23.07
21.55
21.89
20.28
18.71
17.90
14.91
12.58
12.23
27.47
14.91
19.49
61
4.25
Payout ratio%
20.04
19.11
16.86
19.66
19.76
17.51
19.16
20.65
22.29
24.43
8.69
20.65
19.71
68
231.8
Shares (diluted)M
350.3
366.1
359.4
419.8
498.0
554.0
599.6
641.7
685.6
739.5
227.4
8.23%
9.36%
27
7.73
Buyback yield%
5.03
3.25
0.96
2.97
5.58
5.96
8.16
5.82
8.17
7.33
20.09
7.33
5.70
88
0.193
D/E ratiox
1.084
1.289
1.322
1.331
1.549
1.860
1.944
2.072
2.176
2.160
0.434
2.072
1.704
55
6.790
Enterprise valueKD M
27.34
32.46
37.22
39.02
38.47
37.54
36.60
40.67
42.65
50.35
5.130
5.53%
8.07%
33
0.923
LT debtKD M
12.71
11.60
12.17
10.78
9.916
10.01
9.285
8.187
8.844
8.098
8.756
(3.97%)
(4.40%)
94
Cost of revenue
2.93%
0.99×
Operating expenses
3.23%
1.02×
Property and equipment
18.18%