7.029
RevenueKD M
5.788
5.957
6.152
6.159
6.113
6.264
6.343
6.424
6.621
6.750
7.232
2.00%
1.50%
9
21.26
Revenue growth%
17.66
17.10
17.41
20.12
21.60
20.54
18.10
16.37
14.95
13.24
27.44
16.37
17.53
48
3.51
Gross margin%
14.16
16.66
19.26
21.19
23.96
26.86
26.00
28.72
28.04
29.58
29.46
28.04
24.98
40
2.63
Operating margin%
2.74
0.40
0.40
1.93
4.60
1.69
0.40
0.40
0.40
3.39
5.31
0.40
1.05
18
12.69
Net margin%
33.68
36.01
37.07
36.64
36.13
37.77
38.37
37.11
35.01
35.46
16.10
37.11
36.39
89
23.17
P/E ratio (avg)x
18.38
18.18
18.05
19.89
18.53
18.43
18.23
18.60
19.46
21.03
36.20
18.60
18.48
48
36.69
EV/EBITx
40.98
46.62
45.32
45.42
50.18
57.68
60.33
59.96
59.35
68.74
36.59
59.96
53.93
18
7.25
FCF yield (avg)%
13.37
10.89
10.18
7.21
4.95
2.89
2.58
1.24
0.40
2.25
18.03
2.25
3.92
61
23.51
FCF margin%
16.56
14.66
11.80
13.83
16.70
16.73
18.17
18.36
15.97
13.84
21.19
16.73
16.27
58
0.628
FCF / Net incomex
0.191
0.194
0.188
0.215
0.251
0.286
0.273
0.282
0.308
0.311
0.801
0.286
0.262
66
21.14
ROIC%
6.81
6.51
8.61
9.71
7.22
8.99
8.67
8.91
9.18
9.47
12.38
8.99
8.79
73
12.25
Return on equity%
7.16
10.08
10.00
8.13
9.64
8.73
8.74
10.65
10.76
11.38
17.96
10.65
9.82
79
7.39
Return on assets%
0.40
3.37
5.56
3.76
1.34
2.34
2.41
5.16
4.35
5.67
26.21
4.35
3.57
34
—
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.33%
(0.95%)
—
23.72
EPS growth%
1.55
2.16
4.00
6.16
6.07
8.32
6.37
6.76
4.45
1.67
18.89
6.37
5.26
40
0.01
Bookvalue per shKD
—
—
—
—
—
—
—
—
—
—
0.01
3.59%
4.14%
—
—
FCF per shareKD
—
—
—
—
—
—
—
0.01
0.01
0.01
0.01
10.39%
7.13%
—
—
Dividend per shKD
—
—
—
—
—
—
—
0.01
0.01
0.01
—
11.15%
11.68%
—
15.27
Div yield (avg)%
20.42
22.95
24.06
24.94
25.89
27.72
28.06
28.28
27.49
29.09
29.27
28.06
26.69
91
15.07
Payout ratio%
18.87
19.13
17.42
19.10
17.11
16.91
18.20
18.96
21.95
22.97
13.71
18.96
18.92
77
0.558
Shares (diluted)B
0.867
0.959
1.091
1.216
1.285
1.277
1.520
1.733
1.853
2.049
0.563
9.78%
10.42%
92
6.88
Buyback yield%
23.53
22.96
24.18
26.60
28.87
30.99
31.90
29.04
26.57
26.99
12.87
29.04
26.80
88
1.717
D/E ratiox
1.036
1.064
1.184
1.060
1.044
1.124
1.153
1.150
1.121
1.191
1.399
1.150
1.122
12
3.530
Enterprise valueKD M
2.705
2.976
3.072
2.943
2.631
2.913
2.681
2.752
2.960
3.090
9.104
3.27%
0.63%
89
8.800
LT debtKD M
5.161
5.877
6.026
6.375
7.123
8.200
9.070
10.37
10.28
11.81
6.123
10.65%
9.43%
38
Cost of revenue
1.50%
1.00×
Operating expenses
1.10%
0.96×
Cash and investments
18.64%
Spread over hurdle
(3.05%)