2.657
RevenueKD M
5.127
5.281
5.397
5.510
5.674
5.683
5.728
5.759
5.716
5.711
2.831
0.13%
1.31%
61
15.18
Revenue growth%
1.42
0.40
0.40
0.40
1.95
4.12
6.13
8.67
7.48
6.67
25.81
6.67
3.04
76
9.90
Gross margin%
11.50
13.97
16.54
18.21
20.42
22.48
22.19
24.40
27.08
28.53
22.37
24.40
21.31
54
21.54
Operating margin%
32.05
34.80
37.57
38.11
35.36
36.25
34.42
36.14
36.82
35.52
6.78
36.14
35.83
82
2.68
Net margin%
24.82
27.80
28.43
30.81
31.90
34.67
35.19
32.21
31.77
33.98
23.94
33.98
31.83
94
33.69
P/E ratio (avg)x
34.06
33.75
34.91
33.95
36.12
38.61
35.67
40.24
37.66
39.35
30.08
38.61
35.89
81
31.87
EV/EBITx
32.10
30.83
29.81
33.25
39.39
39.27
46.38
49.89
57.16
64.72
36.95
49.89
39.33
49
13.49
FCF yield (avg)%
13.55
12.75
11.10
12.59
10.44
13.00
14.42
14.95
17.00
18.29
18.37
14.95
13.27
85
14.28
FCF margin%
18.75
18.79
17.65
15.62
14.89
15.83
17.64
20.00
20.13
19.81
4.21
19.81
18.20
82
1.780
FCF / Net incomex
0.276
0.284
0.277
0.249
0.244
0.233
0.248
0.235
0.248
0.254
0.733
0.248
0.248
26
26.62
ROIC%
27.23
26.50
23.66
21.05
21.19
23.43
25.55
22.96
21.89
23.70
9.92
23.43
23.54
30
15.53
Return on equity%
15.83
17.00
19.40
18.47
18.96
17.17
17.49
16.28
14.15
13.48
25.44
16.28
17.08
31
26.66
Return on assets%
14.67
13.60
14.69
15.98
16.98
18.90
20.20
17.74
20.18
20.94
14.56
20.18
17.36
40
0.03
EPSKD
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.03
0.04
0.04
0.03
2.14%
0.94%
—
10.27
EPS growth%
22.11
23.00
25.61
25.90
24.91
26.77
24.11
25.20
24.14
23.54
28.37
24.14
24.52
49
0.03
Bookvalue per shKD
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.01
7.60%
7.64%
—
0.01
FCF per shareKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.02
(3.07%)
(1.73%)
—
0.01
Dividend per shKD
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.05
0.05
0.01
18.05%
11.41%
—
19.50
Div yield (avg)%
27.99
29.19
28.72
30.49
32.17
30.76
29.86
28.87
27.15
28.15
7.59
28.87
29.03
88
21.93
Payout ratio%
29.88
29.64
29.75
30.57
32.99
34.45
32.28
30.56
32.71
31.28
28.91
32.28
30.92
55
144.2
Shares (diluted)M
255.4
256.7
263.1
288.0
342.2
338.5
379.7
426.6
480.5
493.8
147.1
7.61%
7.99%
32
14.69
Buyback yield%
16.73
19.07
17.12
14.93
14.48
12.46
13.16
12.73
10.28
9.90
21.50
12.46
13.82
38
0.438
D/E ratiox
1.275
1.254
1.203
1.183
1.088
1.227
1.260
1.347
1.300
1.422
0.598
1.300
1.257
38
4.265
Enterprise valueKD M
3.018
3.238
3.585
3.465
3.645
3.907
3.630
3.994
4.115
4.519
4.741
4.39%
4.09%
58
0.402
LT debtKD M
0.583
0.548
0.607
0.554
0.603
0.584
0.560
0.595
0.531
0.529
1.739
(2.58%)
(0.20%)
53
Cost of revenue
1.65%
1.03×
Operating expenses
0.95%
0.97×
Goodwill & intangibles
17.50%
Spread over hurdle
23.37%