15.96
RevenueKD M
13.02
13.56
14.04
14.44
14.88
15.74
16.46
16.96
17.56
17.96
16.46
3.83%
3.93%
29
5.68
Revenue growth%
2.56
3.50
6.08
7.65
6.72
8.88
6.89
7.06
7.61
7.38
22.92
7.38
6.98
63
24.17
Gross margin%
26.79
28.95
30.93
30.39
32.40
30.77
32.71
35.60
37.28
37.90
13.80
35.60
31.66
58
20.92
Operating margin%
36.37
34.58
32.08
33.86
33.91
34.38
36.56
36.80
37.30
36.99
23.82
36.80
35.48
81
14.44
Net margin%
8.30
10.53
9.98
8.72
6.49
7.17
7.81
5.89
2.95
0.82
27.66
5.89
7.49
30
35.88
P/E ratio (avg)x
17.19
17.21
17.36
18.86
17.68
18.60
18.02
19.11
18.00
18.76
34.27
18.60
18.01
51
21.79
EV/EBITx
7.597
8.289
8.492
7.982
8.059
8.184
7.862
7.793
7.241
7.114
24.72
7.793
7.922
5
16.47
FCF yield (avg)%
30.57
27.97
26.65
28.42
28.38
29.24
28.18
25.51
25.75
22.77
23.77
25.75
28.07
19
9.28
FCF margin%
5.49
2.92
5.32
4.36
1.91
0.82
0.40
0.40
0.40
1.44
25.24
0.40
1.67
22
0.427
FCF / Net incomex
0.772
0.847
0.959
1.030
1.138
1.349
1.448
1.527
1.677
1.970
1.480
1.527
1.244
27
28.23
ROIC%
28.06
30.09
27.93
27.56
27.21
24.66
24.82
22.74
22.02
20.24
26.75
22.74
26.02
30
7.71
Return on equity%
4.99
5.94
6.24
3.74
3.94
6.75
5.62
2.86
4.24
3.00
20.51
4.24
4.62
32
16.14
Return on assets%
16.78
17.21
16.63
16.20
14.38
16.18
17.76
17.56
16.72
16.90
20.97
16.90
16.75
54
0.01
EPSKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
6.81%
4.62%
—
5.97
EPS growth%
21.79
22.16
20.16
17.85
17.03
17.45
17.64
15.35
16.85
17.63
18.29
17.45
17.64
77
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
0.02
0.95%
2.71%
—
0.03
FCF per shareKD
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.48%)
(4.58%)
—
0.02
Dividend per shKD
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
(7.24%)
(6.35%)
—
19.58
Div yield (avg)%
26.46
25.99
24.14
25.63
26.86
27.76
25.64
24.63
25.64
23.86
24.87
25.64
25.64
26
5.13
Payout ratio%
9.09
11.78
12.38
15.14
14.92
15.53
17.81
15.43
15.06
15.17
13.55
15.43
15.10
65
420.6
Shares (diluted)M
477.7
526.4
584.5
611.6
605.0
568.0
569.6
547.8
566.9
570.0
416.4
(1.19%)
1.01%
40
24.82
Buyback yield%
11.32
14.25
11.98
14.17
16.38
16.54
17.11
17.77
19.25
21.97
24.98
17.77
16.46
16
1.110
D/E ratiox
3.041
3.671
4.096
4.947
5.655
6.224
6.821
8.172
9.688
10.74
0.869
8.172
5.939
82
9.618
Enterprise valueKD M
18.48
18.44
18.77
18.60
19.83
20.01
21.52
20.19
21.24
20.80
16.83
0.96%
1.88%
30
14.03
LT debtKD M
16.13
17.73
16.77
16.75
15.53
14.54
12.67
11.73
12.11
10.62
1.200
(7.32%)
(4.19%)
92
Cost of revenue
3.53%
0.96×
Operating expenses
4.83%
1.09×
Cash and investments
17.56%
Property and equipment
15.69%
Spread over hurdle
30.73%