14.97
RevenueKD M
26.41
27.38
28.92
29.74
31.11
32.33
33.91
35.68
37.17
38.69
15.65
4.46%
4.49%
27
15.44
Revenue growth%
5.44
3.00
5.22
8.16
6.26
3.45
4.58
2.09
0.40
0.40
9.94
2.09
4.02
54
23.54
Gross margin%
18.75
19.98
21.33
23.48
23.45
22.77
20.47
17.94
16.03
17.99
27.52
17.99
20.23
58
26.16
Operating margin%
11.51
11.10
12.22
14.37
17.12
17.26
17.13
16.06
14.00
11.76
22.73
16.06
14.19
73
25.61
Net margin%
32.14
31.56
31.71
33.48
34.86
32.40
33.46
34.72
32.31
29.64
26.66
32.40
32.36
76
25.59
P/E ratio (avg)x
30.77
30.51
33.39
32.52
30.09
28.97
31.24
28.63
25.51
24.83
32.82
28.63
30.30
56
21.84
EV/EBITx
35.59
32.48
29.44
29.45
30.75
30.64
31.73
30.11
29.25
31.96
33.99
30.64
30.70
14
2.48
FCF yield (avg)%
26.23
28.21
26.30
27.33
25.75
23.88
26.02
28.87
30.58
33.48
22.69
28.87
26.81
32
26.20
FCF margin%
11.92
11.21
13.61
10.99
9.83
10.53
9.71
10.75
8.45
6.51
10.09
9.71
10.64
60
1.203
FCF / Net incomex
1.000
1.040
0.891
0.886
0.832
0.868
0.743
0.790
0.834
0.844
0.249
0.834
0.856
52
28.90
ROIC%
30.76
28.97
26.04
26.34
27.36
28.41
30.89
31.14
29.84
28.06
9.24
29.84
28.69
84
8.75
Return on equity%
21.64
22.18
20.11
19.35
22.21
21.08
20.76
23.38
21.70
24.27
25.12
21.70
21.67
18
28.68
Return on assets%
17.89
18.21
15.38
15.75
17.31
19.77
16.89
17.63
18.53
17.13
24.04
17.63
17.47
21
0.05
EPSKD
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.05
5.01%
3.25%
—
14.98
EPS growth%
28.85
26.73
24.44
24.93
25.39
24.88
27.54
25.92
27.20
24.87
6.19
25.92
25.65
89
0.08
Bookvalue per shKD
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.04
(0.84%)
(2.85%)
—
0.06
FCF per shareKD
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.04
0.35%
(2.23%)
—
0.07
Dividend per shKD
0.05
0.04
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.07
(0.43%)
(1.79%)
—
19.55
Div yield (avg)%
19.24
17.61
15.16
14.59
14.70
12.45
14.27
15.54
14.25
14.50
22.42
14.27
14.64
30
19.47
Payout ratio%
14.25
15.17
14.26
14.70
13.59
15.06
14.28
17.06
17.52
15.66
6.13
15.66
14.88
10
601.8
Shares (diluted)M
382.5
337.4
304.7
287.8
299.0
319.6
314.8
301.1
269.1
281.8
601.2
(1.18%)
(4.09%)
61
26.52
Buyback yield%
8.04
7.28
7.14
8.20
9.33
10.75
13.74
10.81
10.45
7.97
3.08
10.75
8.76
79
0.826
D/E ratiox
1.034
1.099
0.988
0.871
0.923
0.803
0.815
0.723
0.656
0.595
1.643
0.723
0.843
8
10.56
Enterprise valueKD M
23.01
23.89
22.47
21.60
23.78
23.93
24.23
27.21
29.57
28.97
53.02
4.03%
2.77%
73
4.933
LT debtKD M
11.94
13.11
12.64
11.71
12.72
13.93
13.95
14.54
13.16
11.90
16.15
(1.32%)
0.12%
38
Cost of revenue
4.49%
1.00×
Operating expenses
4.23%
0.98×
Spread over hurdle
42.13%