6.348
RevenueKD M
11.78
12.61
13.24
14.18
15.41
16.13
17.20
18.19
19.60
20.65
6.717
6.03%
6.41%
29
18.52
Revenue growth%
8.05
9.98
8.44
7.11
6.10
3.82
1.74
1.51
3.81
1.45
2.14
1.74
4.96
40
12.28
Gross margin%
15.32
16.60
13.88
13.90
11.86
13.17
16.09
17.79
17.26
17.92
15.24
17.26
15.71
50
3.33
Operating margin%
20.39
22.03
21.83
22.71
20.15
21.91
19.18
19.50
19.02
18.46
25.57
19.18
20.27
17
21.53
Net margin%
16.38
15.32
14.55
16.18
14.07
16.54
14.25
14.95
13.52
16.13
21.97
14.95
15.14
48
22.95
P/E ratio (avg)x
46.11
48.02
57.20
62.17
65.95
73.62
74.79
80.90
97.04
95.44
15.99
80.90
69.79
80
15.91
EV/EBITx
28.24
29.88
29.09
33.74
37.93
43.89
48.50
53.59
57.74
69.59
24.15
53.59
40.91
61
16.53
FCF yield (avg)%
24.68
27.27
29.11
30.48
32.37
33.92
34.80
33.20
33.47
35.09
7.72
33.92
32.79
77
14.30
FCF margin%
12.53
14.19
11.37
9.26
7.43
10.21
7.66
8.52
10.88
12.60
16.92
10.21
10.54
50
0.908
FCF / Net incomex
1.009
1.072
1.029
1.175
1.359
1.505
1.537
1.607
1.670
1.918
1.608
1.607
1.432
44
2.82
ROIC%
19.34
18.32
21.23
18.31
18.37
17.78
18.91
19.69
17.63
14.82
5.81
17.78
18.35
38
6.55
Return on equity%
5.38
7.86
8.57
10.38
13.28
11.58
9.34
8.39
8.28
6.14
21.64
8.39
8.48
48
24.58
Return on assets%
8.12
10.07
9.82
10.70
11.45
13.09
11.59
13.00
10.85
9.27
20.36
11.59
10.78
12
0.03
EPSKD
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.12
0.13
0.04
7.69%
7.97%
—
12.29
EPS growth%
19.82
17.34
17.30
17.01
14.84
13.00
11.31
9.14
10.01
7.10
22.82
10.01
13.92
55
0.07
Bookvalue per shKD
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.05
0.01
7.56%
9.00%
—
0.04
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
0.28%
(3.76%)
—
0.02
Dividend per shKD
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.02
(2.60%)
(2.24%)
—
18.97
Div yield (avg)%
18.86
19.43
18.68
17.16
16.28
18.64
17.46
19.18
21.01
19.92
14.34
19.18
18.77
74
5.79
Payout ratio%
23.55
23.65
24.57
21.60
21.52
19.11
20.98
22.24
23.31
21.83
23.77
21.83
22.03
88
193.5
Shares (diluted)M
158.6
147.7
127.5
134.8
142.5
137.5
131.6
136.7
139.7
123.6
201.6
(2.81%)
(3.26%)
46
27.04
Buyback yield%
23.72
26.49
27.29
28.13
26.55
26.50
28.07
25.16
23.27
25.88
17.03
25.88
26.50
8
1.731
D/E ratiox
1.804
1.974
2.144
2.323
2.666
2.728
2.608
3.081
2.975
2.884
1.173
2.884
2.637
45
10.04
Enterprise valueKD M
19.66
18.44
18.86
21.13
22.50
21.93
23.34
22.41
24.79
22.71
4.237
0.19%
1.39%
59
2.267
LT debtKD M
11.87
13.03
14.14
14.27
14.22
12.88
12.32
13.74
14.92
16.34
13.99
2.83%
2.82%
72
Cost of revenue
6.56%
1.01×
Operating expenses
6.57%
1.01×
Goodwill & intangibles
15.66%