0.544
RevenueKD M
7.225
7.775
8.280
8.588
8.919
9.525
9.832
10.21
10.68
11.19
0.589
4.63%
5.18%
88
28.95
Revenue growth%
28.99
26.96
24.88
23.15
22.21
21.36
18.72
18.69
20.88
18.53
17.22
18.72
21.78
91
7.23
Gross margin%
12.57
15.23
15.41
16.76
16.82
14.06
14.23
13.19
11.62
13.55
4.95
13.55
14.15
18
7.07
Operating margin%
6.94
5.96
7.56
8.89
7.32
5.14
3.69
2.20
0.57
0.40
11.05
2.20
5.55
18
24.82
Net margin%
16.16
14.59
13.17
10.84
11.04
13.84
16.34
14.29
16.22
17.30
18.92
16.22
14.44
42
14.00
P/E ratio (avg)x
19.37
17.63
18.76
19.35
19.60
20.92
19.98
22.06
20.45
19.06
16.90
20.45
19.49
45
8.924
EV/EBITx
6.215
6.241
5.986
5.561
5.499
5.847
5.656
5.320
5.498
5.053
22.09
5.498
5.608
9
6.51
FCF yield (avg)%
29.25
28.65
25.87
28.78
31.24
32.42
33.54
34.65
36.24
36.83
13.76
34.65
31.83
56
27.03
FCF margin%
4.08
4.60
6.39
8.44
5.61
2.83
5.01
3.38
4.01
1.39
13.55
3.38
4.34
60
1.619
FCF / Net incomex
0.793
0.767
0.833
0.823
0.767
0.690
0.606
0.596
0.623
0.631
0.952
0.623
0.728
41
25.66
ROIC%
13.51
12.14
12.37
13.24
14.46
16.41
16.66
14.05
15.02
17.74
8.42
16.41
14.25
73
11.70
Return on equity%
20.77
18.70
18.90
21.60
24.34
24.20
24.33
26.31
25.31
25.11
6.78
25.11
24.26
26
29.40
Return on assets%
33.12
31.98
31.02
32.60
34.72
37.41
38.79
40.08
37.25
40.21
3.25
38.79
35.98
52
—
EPSKD
—
—
—
—
—
—
—
—
—
—
—
(2.02%)
(0.64%)
—
4.29
EPS growth%
25.25
22.53
20.38
19.87
22.58
22.18
19.43
20.87
23.11
24.57
24.76
22.18
22.36
22
0.01
Bookvalue per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(5.69%)
(5.76%)
—
0.01
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.54%)
(0.32%)
—
0.01
Dividend per shKD
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.75%
4.88%
—
15.92
Div yield (avg)%
17.16
19.49
18.07
21.06
18.35
18.35
18.01
20.37
17.94
16.02
10.65
18.01
18.21
16
18.36
Payout ratio%
9.24
8.78
9.04
11.64
9.52
9.56
8.88
6.20
8.28
7.48
7.84
8.28
8.96
18
383.9
Shares (diluted)M
433.0
490.4
450.8
425.8
440.5
429.9
441.4
437.6
459.3
430.4
400.8
(0.46%)
0.21%
36
4.76
Buyback yield%
0.54
0.40
0.40
0.40
1.38
1.96
0.40
2.56
1.34
0.87
11.67
1.34
0.70
75
1.159
D/E ratiox
0.859
0.960
1.016
1.141
1.294
1.286
1.472
1.371
1.416
1.535
0.681
1.416
1.290
76
1.137
Enterprise valueKD M
5.120
5.480
6.214
7.301
7.492
8.528
9.448
9.339
10.85
11.75
8.905
9.41%
10.47%
81
0.431
LT debtKD M
9.510
9.624
9.821
11.45
12.02
11.81
11.54
12.74
14.73
15.14
2.077
4.73%
5.06%
69
Cost of revenue
5.18%
1.00×
Operating expenses
5.55%
1.04×
Goodwill & intangibles
16.08%
Cash and investments
16.01%