9.486
RevenueKD M
12.96
13.26
13.53
14.00
14.50
14.31
14.28
14.71
14.74
15.07
10.16
0.77%
1.68%
72
19.56
Revenue growth%
33.70
36.34
36.04
33.05
33.49
31.31
31.83
29.18
30.84
32.76
21.19
31.31
32.90
43
19.85
Gross margin%
27.42
27.59
29.45
31.67
33.92
34.89
35.63
37.88
36.82
35.96
23.12
35.96
34.40
62
19.58
Operating margin%
26.05
24.17
22.68
23.00
20.43
22.55
22.88
21.73
23.02
23.75
15.24
22.88
22.94
84
21.41
Net margin%
3.96
6.86
4.10
3.99
2.55
0.40
0.40
0.40
0.40
1.85
16.01
0.40
2.20
67
17.56
P/E ratio (avg)x
9.096
8.268
8.744
8.576
8.773
8.077
7.465
6.885
6.709
7.120
16.70
7.120
8.173
47
31.05
EV/EBITx
26.45
28.90
30.23
29.43
29.43
31.48
29.82
29.52
27.21
25.34
24.21
29.52
29.43
32
2.37
FCF yield (avg)%
5.55
4.70
2.74
4.89
3.74
5.05
7.62
5.52
4.28
5.55
8.62
5.52
4.97
94
24.99
FCF margin%
23.89
21.61
22.76
21.74
21.96
21.46
24.33
25.78
26.65
28.80
26.15
25.78
23.33
59
0.391
FCF / Net incomex
1.647
1.740
1.880
2.145
2.177
2.227
2.120
2.226
2.315
2.105
0.827
2.226
2.133
45
24.79
ROIC%
18.68
16.45
14.34
13.94
12.73
14.71
15.23
12.47
15.08
15.30
4.68
15.08
14.90
51
11.92
Return on equity%
5.39
2.83
4.85
2.13
0.40
2.03
3.27
0.72
0.40
0.40
2.17
0.72
2.08
8
4.81
Return on assets%
22.04
20.79
18.90
21.71
21.86
20.26
21.89
24.29
22.97
21.36
16.10
21.89
21.78
69
0.02
EPSKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.53%
1.64%
—
2.05
EPS growth%
17.09
15.86
17.84
18.91
17.64
18.22
15.42
17.79
15.75
14.03
16.57
15.75
17.37
46
0.02
Bookvalue per shKD
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
(3.44%)
1.00%
—
0.01
FCF per shareKD
0.01
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.81%)
(0.02%)
—
—
Dividend per shKD
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.02%)
(2.66%)
—
16.57
Div yield (avg)%
26.36
27.40
25.53
22.87
23.37
25.14
24.06
24.86
27.55
26.12
12.09
25.14
25.34
5
8.13
Payout ratio%
31.51
30.72
33.20
31.01
33.22
33.29
36.06
34.80
34.03
33.59
22.65
34.03
33.26
36
370.2
Shares (diluted)M
274.0
279.5
253.6
254.2
218.7
224.5
241.7
211.5
216.1
193.3
360.8
(2.44%)
(3.72%)
69
17.84
Buyback yield%
6.48
4.81
7.23
9.17
11.56
12.51
14.35
14.73
16.47
15.64
22.14
14.73
12.04
61
1.230
D/E ratiox
0.282
0.269
0.242
0.219
0.189
0.197
0.187
0.190
0.190
0.197
1.354
0.190
0.197
42
1.763
Enterprise valueKD M
6.401
6.861
7.505
7.045
6.672
7.701
8.339
8.760
8.629
8.599
3.480
5.21%
3.73%
6
8.469
LT debtKD M
3.416
3.189
2.970
3.127
3.246
3.071
3.534
3.278
3.347
3.216
7.718
(0.19%)
(0.17%)
45
Cost of revenue
2.08%
1.04×
Operating expenses
0.41%
0.88×
Goodwill & intangibles
15.13%
Spread over hurdle
14.87%