1.560
RevenueKD M
13.14
13.42
14.22
14.79
15.84
16.67
17.13
18.29
19.31
20.53
1.673
5.33%
4.90%
45
20.76
Revenue growth%
28.71
29.61
30.48
32.11
29.21
29.50
30.30
31.95
31.37
29.46
10.54
30.30
29.95
17
29.68
Gross margin%
6.79
4.61
3.07
5.51
3.09
1.56
0.40
0.40
0.40
0.40
14.45
0.40
2.31
56
5.11
Operating margin%
23.02
25.22
25.11
24.71
27.61
25.29
24.70
25.98
27.71
29.39
6.76
25.98
25.26
52
29.83
Net margin%
10.40
12.11
13.49
14.69
13.35
11.43
13.51
11.15
8.28
5.46
15.09
11.15
11.77
86
37.83
P/E ratio (avg)x
29.15
31.19
29.20
27.96
30.66
32.41
33.65
37.31
34.49
34.24
22.34
34.24
31.80
25
36.45
EV/EBITx
23.11
24.85
26.19
23.27
23.84
24.21
24.55
21.75
21.89
20.95
23.54
21.89
23.56
6
2.08
FCF yield (avg)%
17.59
20.00
17.15
16.78
17.29
15.05
16.76
15.65
14.19
16.28
14.91
15.65
16.77
35
29.89
FCF margin%
24.02
24.36
26.52
27.46
28.64
26.89
25.52
23.31
25.68
24.68
6.68
25.52
25.60
33
1.650
FCF / Net incomex
2.238
2.481
2.814
2.940
3.350
3.382
3.855
4.129
4.012
3.923
1.101
3.923
3.366
29
11.59
ROIC%
11.69
10.30
11.78
14.14
12.80
10.57
12.92
11.03
11.26
12.47
6.34
11.26
11.73
26
16.84
Return on equity%
15.57
17.59
20.41
19.02
17.30
19.52
21.79
23.90
26.21
28.46
14.19
23.90
19.96
67
3.73
Return on assets%
18.88
17.92
17.95
15.55
14.15
11.17
10.23
11.82
10.17
12.89
26.12
11.17
13.52
66
0.01
EPSKD
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
(3.88%)
(2.03%)
—
18.29
EPS growth%
24.02
23.95
21.05
22.20
19.23
18.69
20.07
20.22
21.20
22.40
13.69
20.22
21.12
13
0.03
Bookvalue per shKD
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
5.08%
2.24%
—
0.04
FCF per shareKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.02
1.71%
0.34%
—
0.03
Dividend per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.14%)
(1.48%)
—
22.02
Div yield (avg)%
28.37
27.17
27.28
27.23
27.63
29.70
31.21
28.66
28.14
31.09
5.39
29.70
28.25
71
25.20
Payout ratio%
7.26
9.52
7.79
7.09
6.89
9.62
8.48
7.60
7.25
5.63
17.90
7.60
7.43
54
0.388
Shares (diluted)B
0.510
0.523
0.603
0.634
0.753
0.896
0.887
0.944
1.055
1.180
0.370
9.40%
9.16%
16
18.59
Buyback yield%
16.43
17.97
17.04
16.93
14.18
15.24
14.44
11.71
13.20
15.84
16.93
14.44
15.54
6
0.271
D/E ratiox
1.662
1.770
1.821
2.062
2.304
2.315
2.734
3.010
3.337
3.670
1.784
3.010
2.310
53
18.69
Enterprise valueKD M
21.91
25.68
28.05
28.23
31.81
34.83
39.55
41.76
44.53
48.55
25.39
8.82%
8.65%
52
22.14
LT debtKD M
21.36
21.70
20.74
20.16
19.22
17.68
16.94
17.60
17.81
17.68
11.73
(1.66%)
(1.64%)
65
Cost of revenue
5.17%
1.03×
Operating expenses
4.77%
0.99×
Goodwill & intangibles
15.57%
Spread over hurdle
24.72%